[IGB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.01%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 772,129 762,079 754,590 743,293 719,360 670,692 646,814 12.49%
PBT 357,505 323,120 300,910 288,863 277,921 231,774 230,743 33.78%
Tax -90,656 -97,550 -92,720 -83,792 -78,258 -54,376 -46,126 56.71%
NP 266,849 225,570 208,190 205,071 199,663 177,398 184,617 27.75%
-
NP to SH 237,651 198,871 181,272 177,822 174,325 152,364 161,093 29.49%
-
Tax Rate 25.36% 30.19% 30.81% 29.01% 28.16% 23.46% 19.99% -
Total Cost 505,280 536,509 546,400 538,222 519,697 493,294 462,197 6.10%
-
Net Worth 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 12.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 109,542 109,393 109,393 36,368 36,368 36,718 36,718 106.82%
Div Payout % 46.09% 55.01% 60.35% 20.45% 20.86% 24.10% 22.79% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 12.27%
NOSH 1,460,699 1,468,839 1,460,492 1,453,895 1,454,739 1,454,479 1,457,483 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 34.56% 29.60% 27.59% 27.59% 27.76% 26.45% 28.54% -
ROE 7.08% 6.38% 5.84% 5.80% 5.75% 5.34% 5.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.86 51.88 51.67 51.12 49.45 46.11 44.38 12.32%
EPS 16.27 13.54 12.41 12.23 11.98 10.48 11.05 29.33%
DPS 7.50 7.50 7.50 2.50 2.50 2.50 2.50 107.59%
NAPS 2.2975 2.1206 2.127 2.11 2.084 1.9622 1.9345 12.11%
Adjusted Per Share Value based on latest NOSH - 1,453,895
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.30 55.57 55.03 54.20 52.46 48.91 47.17 12.48%
EPS 17.33 14.50 13.22 12.97 12.71 11.11 11.75 29.47%
DPS 7.99 7.98 7.98 2.65 2.65 2.68 2.68 106.73%
NAPS 2.4472 2.2714 2.2653 2.237 2.2107 2.0812 2.056 12.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.46 1.91 2.14 2.16 2.06 1.79 1.73 -
P/RPS 4.65 3.68 4.14 4.23 4.17 3.88 3.90 12.40%
P/EPS 15.12 14.11 17.24 17.66 17.19 17.09 15.65 -2.26%
EY 6.61 7.09 5.80 5.66 5.82 5.85 6.39 2.27%
DY 3.05 3.93 3.50 1.16 1.21 1.40 1.45 63.94%
P/NAPS 1.07 0.90 1.01 1.02 0.99 0.91 0.89 13.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 -
Price 2.70 1.96 1.96 2.12 2.32 1.90 1.84 -
P/RPS 5.11 3.78 3.79 4.15 4.69 4.12 4.15 14.83%
P/EPS 16.60 14.48 15.79 17.33 19.36 18.14 16.65 -0.19%
EY 6.03 6.91 6.33 5.77 5.17 5.51 6.01 0.22%
DY 2.78 3.83 3.83 1.18 1.08 1.32 1.36 60.85%
P/NAPS 1.18 0.92 0.92 1.00 1.11 0.97 0.95 15.50%

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