[IGB] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -1.81%

YoY- 8.54%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	814,952	743,293	633,018	691,779	694,280	713,560	610,242	4.93%
YoY %	9.64%	17.42%	-8.49%	-0.36%	-2.70%	16.93%	-	-
Horiz. %	133.55%	121.80%	103.73%	113.36%	113.77%	116.93%	100.00%	-
PBT	387,774	288,863	225,851	213,630	205,323	209,006	157,360	16.20%
YoY %	34.24%	27.90%	5.72%	4.05%	-1.76%	32.82%	-	-
Horiz. %	246.42%	183.57%	143.53%	135.76%	130.48%	132.82%	100.00%	-
Tax	-96,920	-83,792	-43,827	-41,114	-54,336	-58,129	-45,079	13.59%
YoY %	-15.67%	-91.19%	-6.60%	24.33%	6.53%	-28.95%	-	-
Horiz. %	215.00%	185.88%	97.22%	91.20%	120.54%	128.95%	100.00%	-
NP	290,854	205,071	182,024	172,516	150,987	150,877	112,281	17.17%
YoY %	41.83%	12.66%	5.51%	14.26%	0.07%	34.37%	-	-
Horiz. %	259.04%	182.64%	162.11%	153.65%	134.47%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	256,269	177,822	160,397	152,162	140,190	141,359	107,524	15.56%
YoY %	44.12%	10.86%	5.41%	8.54%	-0.83%	31.47%	-	-
Horiz. %	238.34%	165.38%	149.17%	141.51%	130.38%	131.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	29.01%	19.41%	19.25%	26.46%	27.81%	28.65%	-
YoY %	-13.86%	49.46%	0.83%	-27.25%	-4.85%	-2.93%	-	-
Horiz. %	87.23%	101.26%	67.75%	67.19%	92.36%	97.07%	100.00%	-
Total Cost	524,098	538,222	450,994	519,263	543,293	562,683	497,961	0.85%
YoY %	-2.62%	19.34%	-13.15%	-4.42%	-3.45%	13.00%	-	-
Horiz. %	105.25%	108.09%	90.57%	104.28%	109.10%	113.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,409,682	3,067,718	2,818,607	2,684,794	2,657,714	2,511,787	2,431,180	5.79%
YoY %	11.15%	8.84%	4.98%	1.02%	5.81%	3.32%	-	-
Horiz. %	140.25%	126.18%	115.94%	110.43%	109.32%	103.32%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	109,542	36,368	36,718	36,896	37,250	36,611	36,464	20.10%
YoY %	201.20%	-0.95%	-0.48%	-0.95%	1.75%	0.40%	-	-
Horiz. %	300.41%	99.74%	100.70%	101.18%	102.16%	100.40%	100.00%	-
Div Payout %	42.74%	20.45%	22.89%	24.25%	26.57%	25.90%	33.91%	-
YoY %	109.00%	-10.66%	-5.61%	-8.73%	2.59%	-23.62%	-	-
Horiz. %	126.04%	60.31%	67.50%	71.51%	78.35%	76.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,409,682	3,067,718	2,818,607	2,684,794	2,657,714	2,511,787	2,431,180	5.79%
YoY %	11.15%	8.84%	4.98%	1.02%	5.81%	3.32%	-	-
Horiz. %	140.25%	126.18%	115.94%	110.43%	109.32%	103.32%	100.00%	-
NOSH	1,461,501	1,453,895	1,459,586	1,467,662	1,479,879	1,482,755	1,446,528	0.17%
YoY %	0.52%	-0.39%	-0.55%	-0.83%	-0.19%	2.50%	-	-
Horiz. %	101.04%	100.51%	100.90%	101.46%	102.31%	102.50%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	35.69%	27.59%	28.75%	24.94%	21.75%	21.14%	18.40%	-
YoY %	29.36%	-4.03%	15.28%	14.67%	2.89%	14.89%	-	-
Horiz. %	193.97%	149.95%	156.25%	135.54%	118.21%	114.89%	100.00%	-
ROE	7.52%	5.80%	5.69%	5.67%	5.27%	5.63%	4.42%	-
YoY %	29.66%	1.93%	0.35%	7.59%	-6.39%	27.38%	-	-
Horiz. %	170.14%	131.22%	128.73%	128.28%	119.23%	127.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	55.76	51.12	43.37	47.13	46.91	48.12	42.19	4.75%
YoY %	9.08%	17.87%	-7.98%	0.47%	-2.51%	14.06%	-	-
Horiz. %	132.16%	121.17%	102.80%	111.71%	111.19%	114.06%	100.00%	-
EPS	17.53	12.23	10.99	10.37	9.47	9.53	7.43	15.36%
YoY %	43.34%	11.28%	5.98%	9.50%	-0.63%	28.26%	-	-
Horiz. %	235.94%	164.60%	147.91%	139.57%	127.46%	128.26%	100.00%	-
DPS	7.50	2.50	2.50	2.50	2.50	2.47	2.52	19.91%
YoY %	200.00%	0.00%	0.00%	0.00%	1.21%	-1.98%	-	-
Horiz. %	297.62%	99.21%	99.21%	99.21%	99.21%	98.02%	100.00%	-
NAPS	2.333	2.11	1.9311	1.8293	1.7959	1.694	1.6807	5.61%
YoY %	10.57%	9.26%	5.56%	1.86%	6.02%	0.79%	-	-
Horiz. %	138.81%	125.54%	114.90%	108.84%	106.85%	100.79%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,467,662
RPS	59.43	54.20	46.16	50.45	50.63	52.03	44.50	4.93%
YoY %	9.65%	17.42%	-8.50%	-0.36%	-2.69%	16.92%	-	-
Horiz. %	133.55%	121.80%	103.73%	113.37%	113.78%	116.92%	100.00%	-
EPS	18.69	12.97	11.70	11.10	10.22	10.31	7.84	15.56%
YoY %	44.10%	10.85%	5.41%	8.61%	-0.87%	31.51%	-	-
Horiz. %	238.39%	165.43%	149.23%	141.58%	130.36%	131.51%	100.00%	-
DPS	7.99	2.65	2.68	2.69	2.72	2.67	2.66	20.09%
YoY %	201.51%	-1.12%	-0.37%	-1.10%	1.87%	0.38%	-	-
Horiz. %	300.38%	99.62%	100.75%	101.13%	102.26%	100.38%	100.00%	-
NAPS	2.4864	2.237	2.0554	1.9578	1.938	1.8316	1.7728	5.79%
YoY %	11.15%	8.84%	4.99%	1.02%	5.81%	3.32%	-	-
Horiz. %	140.25%	126.18%	115.94%	110.44%	109.32%	103.32%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-	-
Price	2.77	2.16	1.87	1.34	1.55	2.49	0.00	-
P/RPS	4.97	4.23	4.31	2.84	3.30	5.17	0.00	-
YoY %	17.49%	-1.86%	51.76%	-13.94%	-36.17%	0.00%	-	-
Horiz. %	96.13%	81.82%	83.37%	54.93%	63.83%	100.00%	-	-
P/EPS	15.80	17.66	17.02	12.92	16.36	26.12	0.00	-
YoY %	-10.53%	3.76%	31.73%	-21.03%	-37.37%	0.00%	-	-
Horiz. %	60.49%	67.61%	65.16%	49.46%	62.63%	100.00%	-	-
EY	6.33	5.66	5.88	7.74	6.11	3.83	0.00	-
YoY %	11.84%	-3.74%	-24.03%	26.68%	59.53%	0.00%	-	-
Horiz. %	165.27%	147.78%	153.52%	202.09%	159.53%	100.00%	-	-
DY	2.71	1.16	1.34	1.87	1.61	0.99	0.00	-
YoY %	133.62%	-13.43%	-28.34%	16.15%	62.63%	0.00%	-	-
Horiz. %	273.74%	117.17%	135.35%	188.89%	162.63%	100.00%	-	-
P/NAPS	1.19	1.02	0.97	0.73	0.86	1.47	0.00	-
YoY %	16.67%	5.15%	32.88%	-15.12%	-41.50%	0.00%	-	-
Horiz. %	80.95%	69.39%	65.99%	49.66%	58.50%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	12/05/11	26/05/10	27/05/09	28/05/08	31/05/07	31/05/06	-
Price	2.76	2.12	1.52	1.65	1.73	2.87	0.00	-
P/RPS	4.95	4.15	3.50	3.50	3.69	5.96	0.00	-
YoY %	19.28%	18.57%	0.00%	-5.15%	-38.09%	0.00%	-	-
Horiz. %	83.05%	69.63%	58.72%	58.72%	61.91%	100.00%	-	-
P/EPS	15.74	17.33	13.83	15.91	18.26	30.10	0.00	-
YoY %	-9.17%	25.31%	-13.07%	-12.87%	-39.34%	0.00%	-	-
Horiz. %	52.29%	57.57%	45.95%	52.86%	60.66%	100.00%	-	-
EY	6.35	5.77	7.23	6.28	5.48	3.32	0.00	-
YoY %	10.05%	-20.19%	15.13%	14.60%	65.06%	0.00%	-	-
Horiz. %	191.27%	173.80%	217.77%	189.16%	165.06%	100.00%	-	-
DY	2.72	1.18	1.64	1.52	1.45	0.86	0.00	-
YoY %	130.51%	-28.05%	7.89%	4.83%	68.60%	0.00%	-	-
Horiz. %	316.28%	137.21%	190.70%	176.74%	168.60%	100.00%	-	-
P/NAPS	1.18	1.00	0.79	0.90	0.96	1.69	0.00	-
YoY %	18.00%	26.58%	-12.22%	-6.25%	-43.20%	0.00%	-	-
Horiz. %	69.82%	59.17%	46.75%	53.25%	56.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos