[IGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -7.59%

YoY- 2.59%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	670,692	646,814	633,018	642,442	647,260	636,500	691,779	-2.04%
YoY %	3.69%	2.18%	-1.47%	-0.74%	1.69%	-7.99%	-	-
Horiz. %	96.95%	93.50%	91.51%	92.87%	93.56%	92.01%	100.00%	-
PBT	231,774	230,743	225,851	221,536	237,847	214,826	213,630	5.57%
YoY %	0.45%	2.17%	1.95%	-6.86%	10.72%	0.56%	-	-
Horiz. %	108.49%	108.01%	105.72%	103.70%	111.34%	100.56%	100.00%	-
Tax	-54,376	-46,126	-43,827	-42,316	-44,552	-42,186	-41,114	20.46%
YoY %	-17.89%	-5.25%	-3.57%	5.02%	-5.61%	-2.61%	-	-
Horiz. %	132.26%	112.19%	106.60%	102.92%	108.36%	102.61%	100.00%	-
NP	177,398	184,617	182,024	179,220	193,295	172,640	172,516	1.87%
YoY %	-3.91%	1.42%	1.56%	-7.28%	11.96%	0.07%	-	-
Horiz. %	102.83%	107.01%	105.51%	103.89%	112.04%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,364	161,093	160,397	158,978	172,039	152,534	152,162	0.08%
YoY %	-5.42%	0.43%	0.89%	-7.59%	12.79%	0.24%	-	-
Horiz. %	100.13%	105.87%	105.41%	104.48%	113.06%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.46%	19.99%	19.41%	19.10%	18.73%	19.64%	19.25%	-
YoY %	17.36%	2.99%	1.62%	1.98%	-4.63%	2.03%	-	-
Horiz. %	121.87%	103.84%	100.83%	99.22%	97.30%	102.03%	100.00%	-
Total Cost	493,294	462,197	450,994	463,222	453,965	463,860	519,263	-3.35%
YoY %	6.73%	2.48%	-2.64%	2.04%	-2.13%	-10.67%	-	-
Horiz. %	95.00%	89.01%	86.85%	89.21%	87.42%	89.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,853,978	2,819,501	2,818,607	2,814,814	2,794,700	2,747,222	2,684,794	4.15%
YoY %	1.22%	0.03%	0.13%	0.72%	1.73%	2.33%	-	-
Horiz. %	106.30%	105.02%	104.98%	104.84%	104.09%	102.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	36,718	36,718	36,718	36,718	-	-	36,896	-0.32%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-	-	-
Horiz. %	99.52%	99.52%	99.52%	99.52%	-	-	100.00%	-
Div Payout %	24.10%	22.79%	22.89%	23.10%	-	-	24.25%	-
YoY %	5.75%	-0.44%	-0.91%	0.00%	-	-	-	-
Horiz. %	99.38%	93.98%	94.39%	95.26%	-	-	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	2,853,978	2,819,501	2,818,607	2,814,814	2,794,700	2,747,222	2,684,794	4.15%
YoY %	1.22%	0.03%	0.13%	0.72%	1.73%	2.33%	-	-
Horiz. %	106.30%	105.02%	104.98%	104.84%	104.09%	102.33%	100.00%	-
NOSH	1,454,479	1,457,483	1,459,586	1,468,726	1,467,188	1,468,474	1,467,662	-0.59%
YoY %	-0.21%	-0.14%	-0.62%	0.10%	-0.09%	0.06%	-	-
Horiz. %	99.10%	99.31%	99.45%	100.07%	99.97%	100.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	26.45%	28.54%	28.75%	27.90%	29.86%	27.12%	24.94%	-
YoY %	-7.32%	-0.73%	3.05%	-6.56%	10.10%	8.74%	-	-
Horiz. %	106.05%	114.43%	115.28%	111.87%	119.73%	108.74%	100.00%	-
ROE	5.34%	5.71%	5.69%	5.65%	6.16%	5.55%	5.67%	-
YoY %	-6.48%	0.35%	0.71%	-8.28%	10.99%	-2.12%	-	-
Horiz. %	94.18%	100.71%	100.35%	99.65%	108.64%	97.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	46.11	44.38	43.37	43.74	44.12	43.34	47.13	-1.44%
YoY %	3.90%	2.33%	-0.85%	-0.86%	1.80%	-8.04%	-	-
Horiz. %	97.84%	94.17%	92.02%	92.81%	93.61%	91.96%	100.00%	-
EPS	10.48	11.05	10.99	10.82	11.73	10.39	10.37	0.70%
YoY %	-5.16%	0.55%	1.57%	-7.76%	12.90%	0.19%	-	-
Horiz. %	101.06%	106.56%	105.98%	104.34%	113.11%	100.19%	100.00%	-
DPS	2.50	2.50	2.50	2.50	0.00	0.00	2.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	0.00%	0.00%	100.00%	-
NAPS	1.9622	1.9345	1.9311	1.9165	1.9048	1.8708	1.8293	4.78%
YoY %	1.43%	0.18%	0.76%	0.61%	1.82%	2.27%	-	-
Horiz. %	107.27%	105.75%	105.56%	104.77%	104.13%	102.27%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,726
RPS	48.91	47.17	46.16	46.85	47.20	46.41	50.45	-2.04%
YoY %	3.69%	2.19%	-1.47%	-0.74%	1.70%	-8.01%	-	-
Horiz. %	96.95%	93.50%	91.50%	92.86%	93.56%	91.99%	100.00%	-
EPS	11.11	11.75	11.70	11.59	12.55	11.12	11.10	0.05%
YoY %	-5.45%	0.43%	0.95%	-7.65%	12.86%	0.18%	-	-
Horiz. %	100.09%	105.86%	105.41%	104.41%	113.06%	100.18%	100.00%	-
DPS	2.68	2.68	2.68	2.68	0.00	0.00	2.69	-0.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.63%	99.63%	99.63%	99.63%	0.00%	0.00%	100.00%	-
NAPS	2.0812	2.056	2.0554	2.0526	2.0379	2.0033	1.9578	4.15%
YoY %	1.23%	0.03%	0.14%	0.72%	1.73%	2.32%	-	-
Horiz. %	106.30%	105.02%	104.99%	104.84%	104.09%	102.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.79	1.73	1.87	1.98	1.77	1.69	1.34	-
P/RPS	3.88	3.90	4.31	4.53	4.01	3.90	2.84	23.10%
YoY %	-0.51%	-9.51%	-4.86%	12.97%	2.82%	37.32%	-	-
Horiz. %	136.62%	137.32%	151.76%	159.51%	141.20%	137.32%	100.00%	-
P/EPS	17.09	15.65	17.02	18.29	15.09	16.27	12.92	20.47%
YoY %	9.20%	-8.05%	-6.94%	21.21%	-7.25%	25.93%	-	-
Horiz. %	132.28%	121.13%	131.73%	141.56%	116.80%	125.93%	100.00%	-
EY	5.85	6.39	5.88	5.47	6.62	6.15	7.74	-17.01%
YoY %	-8.45%	8.67%	7.50%	-17.37%	7.64%	-20.54%	-	-
Horiz. %	75.58%	82.56%	75.97%	70.67%	85.53%	79.46%	100.00%	-
DY	1.40	1.45	1.34	1.26	0.00	0.00	1.87	-17.53%
YoY %	-3.45%	8.21%	6.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	74.87%	77.54%	71.66%	67.38%	0.00%	0.00%	100.00%	-
P/NAPS	0.91	0.89	0.97	1.03	0.93	0.90	0.73	15.81%
YoY %	2.25%	-8.25%	-5.83%	10.75%	3.33%	23.29%	-	-
Horiz. %	124.66%	121.92%	132.88%	141.10%	127.40%	123.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	24/08/10	26/05/10	25/02/10	24/11/09	26/08/09	27/05/09	-
Price	1.90	1.84	1.52	1.73	1.94	1.78	1.65	-
P/RPS	4.12	4.15	3.50	3.96	4.40	4.11	3.50	11.47%
YoY %	-0.72%	18.57%	-11.62%	-10.00%	7.06%	17.43%	-	-
Horiz. %	117.71%	118.57%	100.00%	113.14%	125.71%	117.43%	100.00%	-
P/EPS	18.14	16.65	13.83	15.98	16.54	17.14	15.91	9.12%
YoY %	8.95%	20.39%	-13.45%	-3.39%	-3.50%	7.73%	-	-
Horiz. %	114.02%	104.65%	86.93%	100.44%	103.96%	107.73%	100.00%	-
EY	5.51	6.01	7.23	6.26	6.04	5.84	6.28	-8.34%
YoY %	-8.32%	-16.87%	15.50%	3.64%	3.42%	-7.01%	-	-
Horiz. %	87.74%	95.70%	115.13%	99.68%	96.18%	92.99%	100.00%	-
DY	1.32	1.36	1.64	1.45	0.00	0.00	1.52	-8.96%
YoY %	-2.94%	-17.07%	13.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.84%	89.47%	107.89%	95.39%	0.00%	0.00%	100.00%	-
P/NAPS	0.97	0.95	0.79	0.90	1.02	0.95	0.90	5.11%
YoY %	2.11%	20.25%	-12.22%	-11.76%	7.37%	5.56%	-	-
Horiz. %	107.78%	105.56%	87.78%	100.00%	113.33%	105.56%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos