[IGB] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.83%
YoY- -17.24%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 281,833 241,190 186,060 178,571 154,693 143,933 192,516 6.55%
PBT 117,441 85,301 90,574 68,364 67,333 44,312 57,426 12.65%
Tax -33,633 -51,080 -24,514 -19,684 -11,434 -9,068 -12,950 17.22%
NP 83,808 34,221 66,060 48,680 55,899 35,244 44,476 11.12%
-
NP to SH 57,160 37,499 59,488 41,889 50,618 31,113 40,905 5.72%
-
Tax Rate 28.64% 59.88% 27.07% 28.79% 16.98% 20.46% 22.55% -
Total Cost 198,025 206,969 120,000 129,891 98,794 108,689 148,040 4.96%
-
Net Worth 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 7.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 105,073 - - - - - - -
Div Payout % 183.82% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 7.15%
NOSH 1,400,980 1,453,449 1,468,839 1,454,479 1,467,188 1,481,571 1,476,714 -0.87%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 29.74% 14.19% 35.50% 27.26% 36.14% 24.49% 23.10% -
ROE 1.47% 0.94% 1.91% 1.47% 1.81% 1.17% 1.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.12 16.59 12.67 12.28 10.54 9.71 13.04 7.48%
EPS 4.08 2.58 4.05 2.88 3.45 2.10 2.77 6.66%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7775 2.7509 2.1206 1.9622 1.9048 1.7926 1.7399 8.09%
Adjusted Per Share Value based on latest NOSH - 1,454,479
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.55 17.59 13.57 13.02 11.28 10.50 14.04 6.54%
EPS 4.17 2.73 4.34 3.05 3.69 2.27 2.98 5.75%
DPS 7.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8375 2.9156 2.2714 2.0812 2.0379 1.9367 1.8736 7.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.60 2.32 1.91 1.79 1.77 1.37 2.74 -
P/RPS 12.92 13.98 15.08 14.58 16.79 14.10 21.02 -7.78%
P/EPS 63.73 89.92 47.16 62.15 51.30 65.24 98.92 -7.05%
EY 1.57 1.11 2.12 1.61 1.95 1.53 1.01 7.62%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.84 0.90 0.91 0.93 0.76 1.57 -8.18%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 29/11/07 -
Price 2.71 2.33 1.96 1.90 1.94 1.20 2.38 -
P/RPS 13.47 14.04 15.47 15.48 18.40 12.35 18.26 -4.93%
P/EPS 66.42 90.31 48.40 65.97 56.23 57.14 85.92 -4.19%
EY 1.51 1.11 2.07 1.52 1.78 1.75 1.16 4.48%
DY 2.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.85 0.92 0.97 1.02 0.67 1.37 -5.42%

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