[IGB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 65.55%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 724,914 547,100 504,381 476,131 517,096 480,691 522,001 5.62%
PBT 285,571 235,173 189,976 179,737 150,252 160,623 160,944 10.01%
Tax -112,958 -67,431 -48,140 -36,080 -27,022 -32,932 -45,669 16.27%
NP 172,613 167,742 141,836 143,657 123,230 127,691 115,275 6.95%
-
NP to SH 150,920 145,772 121,227 127,841 110,762 117,630 106,514 5.97%
-
Tax Rate 39.56% 28.67% 25.34% 20.07% 17.98% 20.50% 28.38% -
Total Cost 552,301 379,358 362,545 332,474 393,866 353,000 406,726 5.22%
-
Net Worth 3,995,821 3,113,032 2,859,034 2,795,769 2,650,894 2,571,161 2,450,546 8.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 73,399 - - 36,969 14,777 - -
Div Payout % - 50.35% - - 33.38% 12.56% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,995,821 3,113,032 2,859,034 2,795,769 2,650,894 2,571,161 2,450,546 8.48%
NOSH 1,452,550 1,467,995 1,457,055 1,467,749 1,478,798 1,477,763 1,449,170 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.81% 30.66% 28.12% 30.17% 23.83% 26.56% 22.08% -
ROE 3.78% 4.68% 4.24% 4.57% 4.18% 4.57% 4.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.91 37.27 34.62 32.44 34.97 32.53 36.02 5.58%
EPS 10.39 9.93 8.32 8.71 7.49 7.96 7.35 5.93%
DPS 0.00 5.00 0.00 0.00 2.50 1.00 0.00 -
NAPS 2.7509 2.1206 1.9622 1.9048 1.7926 1.7399 1.691 8.44%
Adjusted Per Share Value based on latest NOSH - 1,467,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.86 39.90 36.78 34.72 37.71 35.05 38.06 5.62%
EPS 11.01 10.63 8.84 9.32 8.08 8.58 7.77 5.97%
DPS 0.00 5.35 0.00 0.00 2.70 1.08 0.00 -
NAPS 2.9138 2.2701 2.0848 2.0387 1.9331 1.8749 1.787 8.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.32 1.91 1.79 1.77 1.37 2.74 1.44 -
P/RPS 4.65 5.12 5.17 5.46 3.92 8.42 4.00 2.53%
P/EPS 22.33 19.23 21.51 20.32 18.29 34.42 19.59 2.20%
EY 4.48 5.20 4.65 4.92 5.47 2.91 5.10 -2.13%
DY 0.00 2.62 0.00 0.00 1.82 0.36 0.00 -
P/NAPS 0.84 0.90 0.91 0.93 0.76 1.57 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 29/11/07 29/11/06 -
Price 2.33 1.96 1.90 1.94 1.20 2.38 1.68 -
P/RPS 4.67 5.26 5.49 5.98 3.43 7.32 4.66 0.03%
P/EPS 22.43 19.74 22.84 22.27 16.02 29.90 22.86 -0.31%
EY 4.46 5.07 4.38 4.49 6.24 3.34 4.38 0.30%
DY 0.00 2.55 0.00 0.00 2.08 0.42 0.00 -
P/NAPS 0.85 0.92 0.97 1.02 0.67 1.37 0.99 -2.50%

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