[IGB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.89%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 719,360 670,692 646,814 633,018 642,442 647,260 636,500 8.47%
PBT 277,921 231,774 230,743 225,851 221,536 237,847 214,826 18.67%
Tax -78,258 -54,376 -46,126 -43,827 -42,316 -44,552 -42,186 50.80%
NP 199,663 177,398 184,617 182,024 179,220 193,295 172,640 10.15%
-
NP to SH 174,325 152,364 161,093 160,397 158,978 172,039 152,534 9.28%
-
Tax Rate 28.16% 23.46% 19.99% 19.41% 19.10% 18.73% 19.64% -
Total Cost 519,697 493,294 462,197 450,994 463,222 453,965 463,860 7.84%
-
Net Worth 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 6.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,368 36,718 36,718 36,718 36,718 - - -
Div Payout % 20.86% 24.10% 22.79% 22.89% 23.10% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 6.76%
NOSH 1,454,739 1,454,479 1,457,483 1,459,586 1,468,726 1,467,188 1,468,474 -0.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.76% 26.45% 28.54% 28.75% 27.90% 29.86% 27.12% -
ROE 5.75% 5.34% 5.71% 5.69% 5.65% 6.16% 5.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.45 46.11 44.38 43.37 43.74 44.12 43.34 9.16%
EPS 11.98 10.48 11.05 10.99 10.82 11.73 10.39 9.92%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 2.084 1.9622 1.9345 1.9311 1.9165 1.9048 1.8708 7.43%
Adjusted Per Share Value based on latest NOSH - 1,459,586
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.46 48.91 47.17 46.16 46.85 47.20 46.41 8.48%
EPS 12.71 11.11 11.75 11.70 11.59 12.55 11.12 9.29%
DPS 2.65 2.68 2.68 2.68 2.68 0.00 0.00 -
NAPS 2.2107 2.0812 2.056 2.0554 2.0526 2.0379 2.0033 6.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.06 1.79 1.73 1.87 1.98 1.77 1.69 -
P/RPS 4.17 3.88 3.90 4.31 4.53 4.01 3.90 4.55%
P/EPS 17.19 17.09 15.65 17.02 18.29 15.09 16.27 3.72%
EY 5.82 5.85 6.39 5.88 5.47 6.62 6.15 -3.60%
DY 1.21 1.40 1.45 1.34 1.26 0.00 0.00 -
P/NAPS 0.99 0.91 0.89 0.97 1.03 0.93 0.90 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 24/11/09 26/08/09 -
Price 2.32 1.90 1.84 1.52 1.73 1.94 1.78 -
P/RPS 4.69 4.12 4.15 3.50 3.96 4.40 4.11 9.17%
P/EPS 19.36 18.14 16.65 13.83 15.98 16.54 17.14 8.43%
EY 5.17 5.51 6.01 7.23 6.26 6.04 5.84 -7.78%
DY 1.08 1.32 1.36 1.64 1.45 0.00 0.00 -
P/NAPS 1.11 0.97 0.95 0.79 0.90 1.02 0.95 10.90%

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