[IGB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -38.49%
YoY- -29.55%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 268,937 225,029 214,979 166,311 171,129 193,241 196,960 5.32%
PBT 80,627 122,331 87,946 41,799 58,110 43,565 41,084 11.88%
Tax -31,196 -23,224 -30,118 -6,236 -8,472 -23,538 -11,692 17.75%
NP 49,431 99,107 57,828 35,563 49,638 20,027 29,392 9.04%
-
NP to SH 29,270 91,878 53,098 31,137 44,198 19,221 29,401 -0.07%
-
Tax Rate 38.69% 18.98% 34.25% 14.92% 14.58% 54.03% 28.46% -
Total Cost 219,506 125,922 157,151 130,748 121,491 173,214 167,568 4.59%
-
Net Worth 4,006,241 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 18.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 108,140 36,517 36,368 36,718 - 37,250 36,611 19.76%
Div Payout % 369.46% 39.75% 68.49% 117.92% - 193.80% 124.52% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,006,241 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 18.24%
NOSH 1,441,871 1,460,699 1,454,739 1,468,726 1,483,154 1,490,000 1,464,451 -0.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.38% 44.04% 26.90% 21.38% 29.01% 10.36% 14.92% -
ROE 0.73% 2.74% 1.75% 1.11% 1.66% 0.73% 2.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.65 15.41 14.78 11.32 11.54 12.97 13.45 5.59%
EPS 2.03 6.29 3.65 2.12 2.98 1.29 2.03 0.00%
DPS 7.50 2.50 2.50 2.50 0.00 2.50 2.50 20.07%
NAPS 2.7785 2.2975 2.084 1.9165 1.7976 1.7719 1.00 18.54%
Adjusted Per Share Value based on latest NOSH - 1,468,726
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.61 16.41 15.68 12.13 12.48 14.09 14.36 5.32%
EPS 2.13 6.70 3.87 2.27 3.22 1.40 2.14 -0.07%
DPS 7.89 2.66 2.65 2.68 0.00 2.72 2.67 19.77%
NAPS 2.9214 2.4472 2.2107 2.0526 1.9442 1.9252 1.0679 18.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.30 2.46 2.06 1.98 1.37 2.24 1.78 -
P/RPS 12.33 15.97 13.94 17.49 11.87 17.27 13.23 -1.16%
P/EPS 113.30 39.11 56.44 93.40 45.97 173.64 88.66 4.16%
EY 0.88 2.56 1.77 1.07 2.18 0.58 1.13 -4.07%
DY 3.26 1.02 1.21 1.26 0.00 1.12 1.40 15.11%
P/NAPS 0.83 1.07 0.99 1.03 0.76 1.26 1.78 -11.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 14/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 2.25 2.70 2.32 1.73 1.44 1.99 2.18 -
P/RPS 12.06 17.53 15.70 15.28 12.48 15.34 16.21 -4.80%
P/EPS 110.84 42.93 63.56 81.60 48.32 154.26 108.58 0.34%
EY 0.90 2.33 1.57 1.23 2.07 0.65 0.92 -0.36%
DY 3.33 0.93 1.08 1.45 0.00 1.26 1.15 19.36%
P/NAPS 0.81 1.18 1.11 0.90 0.80 1.12 2.18 -15.19%

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