[IGB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.24%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 894,813 754,590 646,814 636,500 758,919 654,366 695,662 4.28%
PBT 413,177 300,910 230,743 214,826 206,931 199,731 186,984 14.11%
Tax -109,618 -92,720 -46,126 -42,186 -54,442 -44,079 -51,975 13.23%
NP 303,559 208,190 184,617 172,640 152,489 155,652 135,009 14.44%
-
NP to SH 264,786 181,272 161,093 152,534 139,775 145,789 127,081 13.00%
-
Tax Rate 26.53% 30.81% 19.99% 19.64% 26.31% 22.07% 27.80% -
Total Cost 591,254 546,400 462,197 463,860 606,430 498,714 560,653 0.88%
-
Net Worth 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 2,552,959 2,471,015 5.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 36,517 109,393 36,718 - 74,146 36,611 36,464 0.02%
Div Payout % 13.79% 60.35% 22.79% - 53.05% 25.11% 28.69% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 2,552,959 2,471,015 5.48%
NOSH 1,457,890 1,460,492 1,457,483 1,468,474 1,475,876 1,474,931 1,447,323 0.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.92% 27.59% 28.54% 27.12% 20.09% 23.79% 19.41% -
ROE 7.77% 5.84% 5.71% 5.55% 5.27% 5.71% 5.14% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.38 51.67 44.38 43.34 51.42 44.37 48.07 4.15%
EPS 18.16 12.41 11.05 10.39 9.47 9.88 8.78 12.86%
DPS 2.50 7.50 2.50 0.00 5.00 2.50 2.52 -0.13%
NAPS 2.3361 2.127 1.9345 1.8708 1.7982 1.7309 1.7073 5.36%
Adjusted Per Share Value based on latest NOSH - 1,468,474
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 65.25 55.03 47.17 46.41 55.34 47.72 50.73 4.28%
EPS 19.31 13.22 11.75 11.12 10.19 10.63 9.27 12.99%
DPS 2.66 7.98 2.68 0.00 5.41 2.67 2.66 0.00%
NAPS 2.4835 2.2653 2.056 2.0033 1.9353 1.8616 1.8019 5.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 2.69 2.14 1.73 1.69 1.43 2.68 0.00 -
P/RPS 4.38 4.14 3.90 3.90 2.78 6.04 0.00 -
P/EPS 14.81 17.24 15.65 16.27 15.10 27.11 0.00 -
EY 6.75 5.80 6.39 6.15 6.62 3.69 0.00 -
DY 0.93 3.50 1.45 0.00 3.50 0.93 0.00 -
P/NAPS 1.15 1.01 0.89 0.90 0.80 1.55 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 24/08/11 24/08/10 26/08/09 27/08/08 30/08/07 30/08/06 -
Price 2.47 1.96 1.84 1.78 1.29 2.43 0.00 -
P/RPS 4.02 3.79 4.15 4.11 2.51 5.48 0.00 -
P/EPS 13.60 15.79 16.65 17.14 13.62 24.58 0.00 -
EY 7.35 6.33 6.01 5.84 7.34 4.07 0.00 -
DY 1.01 3.83 1.36 0.00 3.88 1.03 0.00 -
P/NAPS 1.06 0.92 0.95 0.95 0.72 1.40 0.00 -

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