[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
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 670,692 646,814 633,018 642,442 647,260 636,500 691,779 -2.04%
PBT 231,774 230,743 225,851 221,536 237,847 214,826 213,630 5.57%
Tax -54,376 -46,126 -43,827 -42,316 -44,552 -42,186 -41,114 20.46%
NP 177,398 184,617 182,024 179,220 193,295 172,640 172,516 1.87%
-
NP to SH 152,364 161,093 160,397 158,978 172,039 152,534 152,162 0.08%
-
Tax Rate 23.46% 19.99% 19.41% 19.10% 18.73% 19.64% 19.25% -
Total Cost 493,294 462,197 450,994 463,222 453,965 463,860 519,263 -3.35%
-
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%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 36,718 36,718 36,718 36,718 - - 36,896 -0.32%
Div Payout % 24.10% 22.79% 22.89% 23.10% - - 24.25% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
NOSH 1,454,479 1,457,483 1,459,586 1,468,726 1,467,188 1,468,474 1,467,662 -0.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.45% 28.54% 28.75% 27.90% 29.86% 27.12% 24.94% -
ROE 5.34% 5.71% 5.69% 5.65% 6.16% 5.55% 5.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.11 44.38 43.37 43.74 44.12 43.34 47.13 -1.44%
EPS 10.48 11.05 10.99 10.82 11.73 10.39 10.37 0.70%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 2.50 0.00%
NAPS 1.9622 1.9345 1.9311 1.9165 1.9048 1.8708 1.8293 4.78%
Adjusted Per Share Value based on latest NOSH - 1,468,726
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.91 47.17 46.16 46.85 47.20 46.41 50.45 -2.04%
EPS 11.11 11.75 11.70 11.59 12.55 11.12 11.10 0.05%
DPS 2.68 2.68 2.68 2.68 0.00 0.00 2.69 -0.24%
NAPS 2.0812 2.056 2.0554 2.0526 2.0379 2.0033 1.9578 4.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 17.09 15.65 17.02 18.29 15.09 16.27 12.92 20.47%
EY 5.85 6.39 5.88 5.47 6.62 6.15 7.74 -17.01%
DY 1.40 1.45 1.34 1.26 0.00 0.00 1.87 -17.53%
P/NAPS 0.91 0.89 0.97 1.03 0.93 0.90 0.73 15.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 18.14 16.65 13.83 15.98 16.54 17.14 15.91 9.12%
EY 5.51 6.01 7.23 6.26 6.04 5.84 6.28 -8.34%
DY 1.32 1.36 1.64 1.45 0.00 0.00 1.52 -8.96%
P/NAPS 0.97 0.95 0.79 0.90 1.02 0.95 0.90 5.11%

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
Post a Comment