[IGB] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.71%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,186,487 1,045,611 949,943 762,079 670,692 647,260 710,336 8.92%
PBT 402,552 395,828 407,904 323,120 231,774 237,847 193,817 12.94%
Tax -91,114 -106,128 -136,184 -97,550 -54,376 -44,552 -50,560 10.30%
NP 311,438 289,700 271,720 225,570 177,398 193,295 143,257 13.81%
-
NP to SH 199,643 195,521 242,797 198,871 152,364 172,039 129,983 7.41%
-
Tax Rate 22.63% 26.81% 33.39% 30.19% 23.46% 18.73% 26.09% -
Total Cost 875,049 755,911 678,223 536,509 493,294 453,965 567,079 7.49%
-
Net Worth 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 7.16%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 34,784 213,213 36,517 109,393 36,718 - 74,146 -11.84%
Div Payout % 17.42% 109.05% 15.04% 55.01% 24.10% - 57.04% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 7.16%
NOSH 1,341,333 1,400,980 1,453,449 1,468,839 1,454,479 1,467,188 1,481,571 -1.64%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.25% 27.71% 28.60% 29.60% 26.45% 29.86% 20.17% -
ROE 4.96% 5.02% 6.07% 6.38% 5.34% 6.16% 4.89% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 88.46 74.63 65.36 51.88 46.11 44.12 47.94 10.74%
EPS 14.88 13.96 16.70 13.54 10.48 11.73 8.77 9.20%
DPS 2.59 15.22 2.50 7.50 2.50 0.00 5.00 -10.37%
NAPS 3.00 2.7775 2.7509 2.1206 1.9622 1.9048 1.7926 8.95%
Adjusted Per Share Value based on latest NOSH - 1,468,839
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 86.52 76.25 69.27 55.57 48.91 47.20 51.80 8.92%
EPS 14.56 14.26 17.71 14.50 11.11 12.55 9.48 7.40%
DPS 2.54 15.55 2.66 7.98 2.68 0.00 5.41 -11.83%
NAPS 2.9343 2.8375 2.9156 2.2714 2.0812 2.0379 1.9367 7.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.87 2.60 2.32 1.91 1.79 1.77 1.37 -
P/RPS 3.24 3.48 3.55 3.68 3.88 4.01 2.86 2.09%
P/EPS 19.28 18.63 13.89 14.11 17.09 15.09 15.62 3.56%
EY 5.19 5.37 7.20 7.09 5.85 6.62 6.40 -3.43%
DY 0.90 5.85 1.08 3.93 1.40 0.00 3.65 -20.80%
P/NAPS 0.96 0.94 0.84 0.90 0.91 0.93 0.76 3.96%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 -
Price 2.90 2.71 2.33 1.96 1.90 1.94 1.20 -
P/RPS 3.28 3.63 3.56 3.78 4.12 4.40 2.50 4.62%
P/EPS 19.48 19.42 13.95 14.48 18.14 16.54 13.68 6.06%
EY 5.13 5.15 7.17 6.91 5.51 6.04 7.31 -5.72%
DY 0.89 5.62 1.07 3.83 1.32 0.00 4.17 -22.68%
P/NAPS 0.97 0.98 0.85 0.92 0.97 1.02 0.67 6.35%

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