[IGB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 19.5%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 949,943 894,813 814,952 772,129 762,079 754,590 743,293 17.71%
PBT 407,904 413,177 387,774 357,505 323,120 300,910 288,863 25.78%
Tax -136,184 -109,618 -96,920 -90,656 -97,550 -92,720 -83,792 38.11%
NP 271,720 303,559 290,854 266,849 225,570 208,190 205,071 20.57%
-
NP to SH 242,797 264,786 256,269 237,651 198,871 181,272 177,822 23.00%
-
Tax Rate 33.39% 26.53% 24.99% 25.36% 30.19% 30.81% 29.01% -
Total Cost 678,223 591,254 524,098 505,280 536,509 546,400 538,222 16.61%
-
Net Worth 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 19.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 36,517 36,517 109,542 109,542 109,393 109,393 36,368 0.27%
Div Payout % 15.04% 13.79% 42.74% 46.09% 55.01% 60.35% 20.45% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 19.26%
NOSH 1,453,449 1,457,890 1,461,501 1,460,699 1,468,839 1,460,492 1,453,895 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.60% 33.92% 35.69% 34.56% 29.60% 27.59% 27.59% -
ROE 6.07% 7.77% 7.52% 7.08% 6.38% 5.84% 5.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.36 61.38 55.76 52.86 51.88 51.67 51.12 17.74%
EPS 16.70 18.16 17.53 16.27 13.54 12.41 12.23 23.01%
DPS 2.50 2.50 7.50 7.50 7.50 7.50 2.50 0.00%
NAPS 2.7509 2.3361 2.333 2.2975 2.1206 2.127 2.11 19.28%
Adjusted Per Share Value based on latest NOSH - 1,460,699
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.27 65.25 59.43 56.30 55.57 55.03 54.20 17.71%
EPS 17.71 19.31 18.69 17.33 14.50 13.22 12.97 23.00%
DPS 2.66 2.66 7.99 7.99 7.98 7.98 2.65 0.25%
NAPS 2.9156 2.4835 2.4864 2.4472 2.2714 2.2653 2.237 19.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.32 2.69 2.77 2.46 1.91 2.14 2.16 -
P/RPS 3.55 4.38 4.97 4.65 3.68 4.14 4.23 -10.99%
P/EPS 13.89 14.81 15.80 15.12 14.11 17.24 17.66 -14.75%
EY 7.20 6.75 6.33 6.61 7.09 5.80 5.66 17.35%
DY 1.08 0.93 2.71 3.05 3.93 3.50 1.16 -4.63%
P/NAPS 0.84 1.15 1.19 1.07 0.90 1.01 1.02 -12.10%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 12/05/11 -
Price 2.33 2.47 2.76 2.70 1.96 1.96 2.12 -
P/RPS 3.56 4.02 4.95 5.11 3.78 3.79 4.15 -9.69%
P/EPS 13.95 13.60 15.74 16.60 14.48 15.79 17.33 -13.43%
EY 7.17 7.35 6.35 6.03 6.91 6.33 5.77 15.53%
DY 1.07 1.01 2.72 2.78 3.83 3.83 1.18 -6.29%
P/NAPS 0.85 1.06 1.18 1.18 0.92 0.92 1.00 -10.24%

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