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

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.85%
YoY- 62.69%
Quarter Report
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 241,190 186,060 178,571 154,693 143,933 192,516 169,232 6.07%
PBT 85,301 90,574 68,364 67,333 44,312 57,426 55,449 7.43%
Tax -51,080 -24,514 -19,684 -11,434 -9,068 -12,950 -12,405 26.57%
NP 34,221 66,060 48,680 55,899 35,244 44,476 43,044 -3.74%
-
NP to SH 37,499 59,488 41,889 50,618 31,113 40,905 39,663 -0.92%
-
Tax Rate 59.88% 27.07% 28.79% 16.98% 20.46% 22.55% 22.37% -
Total Cost 206,969 120,000 129,891 98,794 108,689 148,040 126,188 8.58%
-
Net Worth 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 8.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 8.51%
NOSH 1,453,449 1,468,839 1,454,479 1,467,188 1,481,571 1,476,714 1,447,554 0.06%
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 14.19% 35.50% 27.26% 36.14% 24.49% 23.10% 25.43% -
ROE 0.94% 1.91% 1.47% 1.81% 1.17% 1.59% 1.62% -
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 16.59 12.67 12.28 10.54 9.71 13.04 11.69 6.00%
EPS 2.58 4.05 2.88 3.45 2.10 2.77 2.74 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 17.59 13.57 13.02 11.28 10.50 14.04 12.34 6.08%
EPS 2.73 4.34 3.05 3.69 2.27 2.98 2.89 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9156 2.2714 2.0812 2.0379 1.9367 1.8736 1.785 8.51%
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 13.98 15.08 14.58 16.79 14.10 21.02 12.32 2.12%
P/EPS 89.92 47.16 62.15 51.30 65.24 98.92 52.55 9.35%
EY 1.11 2.12 1.61 1.95 1.53 1.01 1.90 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 14.04 15.47 15.48 18.40 12.35 18.26 14.37 -0.38%
P/EPS 90.31 48.40 65.97 56.23 57.14 85.92 61.31 6.66%
EY 1.11 2.07 1.52 1.78 1.75 1.16 1.63 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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