[IGB] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.94%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,178,562 1,004,968 894,813 754,590 646,814 636,500 758,919 7.60%
PBT 433,585 363,688 413,177 300,910 230,743 214,826 206,931 13.11%
Tax -104,501 -123,575 -109,618 -92,720 -46,126 -42,186 -54,442 11.47%
NP 329,084 240,113 303,559 208,190 184,617 172,640 152,489 13.67%
-
NP to SH 224,027 175,860 264,786 181,272 161,093 152,534 139,775 8.17%
-
Tax Rate 24.10% 33.98% 26.53% 30.81% 19.99% 19.64% 26.31% -
Total Cost 849,478 764,855 591,254 546,400 462,197 463,860 606,430 5.77%
-
Net Worth 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 9.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 34,784 108,140 36,517 109,393 36,718 - 74,146 -11.84%
Div Payout % 15.53% 61.49% 13.79% 60.35% 22.79% - 53.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 9.07%
NOSH 1,344,545 1,409,468 1,457,890 1,460,492 1,457,483 1,468,474 1,475,876 -1.54%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.92% 23.89% 33.92% 27.59% 28.54% 27.12% 20.09% -
ROE 5.01% 4.51% 7.77% 5.84% 5.71% 5.55% 5.27% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 87.66 71.30 61.38 51.67 44.38 43.34 51.42 9.29%
EPS 16.66 12.48 18.16 12.41 11.05 10.39 9.47 9.86%
DPS 2.59 7.67 2.50 7.50 2.50 0.00 5.00 -10.37%
NAPS 3.3239 2.7692 2.3361 2.127 1.9345 1.8708 1.7982 10.77%
Adjusted Per Share Value based on latest NOSH - 1,460,492
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 85.94 73.28 65.25 55.03 47.17 46.41 55.34 7.60%
EPS 16.34 12.82 19.31 13.22 11.75 11.12 10.19 8.18%
DPS 2.54 7.89 2.66 7.98 2.68 0.00 5.41 -11.83%
NAPS 3.2589 2.8462 2.4835 2.2653 2.056 2.0033 1.9353 9.06%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.68 2.49 2.69 2.14 1.73 1.69 1.43 -
P/RPS 3.06 3.49 4.38 4.14 3.90 3.90 2.78 1.61%
P/EPS 16.08 19.96 14.81 17.24 15.65 16.27 15.10 1.05%
EY 6.22 5.01 6.75 5.80 6.39 6.15 6.62 -1.03%
DY 0.97 3.08 0.93 3.50 1.45 0.00 3.50 -19.24%
P/NAPS 0.81 0.90 1.15 1.01 0.89 0.90 0.80 0.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 24/08/12 24/08/11 24/08/10 26/08/09 27/08/08 -
Price 2.87 2.46 2.47 1.96 1.84 1.78 1.29 -
P/RPS 3.27 3.45 4.02 3.79 4.15 4.11 2.51 4.50%
P/EPS 17.22 19.72 13.60 15.79 16.65 17.14 13.62 3.98%
EY 5.81 5.07 7.35 6.33 6.01 5.84 7.34 -3.81%
DY 0.90 3.12 1.01 3.83 1.36 0.00 3.88 -21.60%
P/NAPS 0.86 0.89 1.06 0.92 0.95 0.95 0.72 3.00%

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