[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
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 814,952 743,293 633,018 691,779 694,280 713,560 610,242 4.93%
PBT 387,774 288,863 225,851 213,630 205,323 209,006 157,360 16.20%
Tax -96,920 -83,792 -43,827 -41,114 -54,336 -58,129 -45,079 13.59%
NP 290,854 205,071 182,024 172,516 150,987 150,877 112,281 17.17%
-
NP to SH 256,269 177,822 160,397 152,162 140,190 141,359 107,524 15.56%
-
Tax Rate 24.99% 29.01% 19.41% 19.25% 26.46% 27.81% 28.65% -
Total Cost 524,098 538,222 450,994 519,263 543,293 562,683 497,961 0.85%
-
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%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 109,542 36,368 36,718 36,896 37,250 36,611 36,464 20.10%
Div Payout % 42.74% 20.45% 22.89% 24.25% 26.57% 25.90% 33.91% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
NOSH 1,461,501 1,453,895 1,459,586 1,467,662 1,479,879 1,482,755 1,446,528 0.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 35.69% 27.59% 28.75% 24.94% 21.75% 21.14% 18.40% -
ROE 7.52% 5.80% 5.69% 5.67% 5.27% 5.63% 4.42% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.76 51.12 43.37 47.13 46.91 48.12 42.19 4.75%
EPS 17.53 12.23 10.99 10.37 9.47 9.53 7.43 15.36%
DPS 7.50 2.50 2.50 2.50 2.50 2.47 2.52 19.91%
NAPS 2.333 2.11 1.9311 1.8293 1.7959 1.694 1.6807 5.61%
Adjusted Per Share Value based on latest NOSH - 1,467,662
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.43 54.20 46.16 50.45 50.63 52.03 44.50 4.93%
EPS 18.69 12.97 11.70 11.10 10.22 10.31 7.84 15.56%
DPS 7.99 2.65 2.68 2.69 2.72 2.67 2.66 20.09%
NAPS 2.4864 2.237 2.0554 1.9578 1.938 1.8316 1.7728 5.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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 -
P/EPS 15.80 17.66 17.02 12.92 16.36 26.12 0.00 -
EY 6.33 5.66 5.88 7.74 6.11 3.83 0.00 -
DY 2.71 1.16 1.34 1.87 1.61 0.99 0.00 -
P/NAPS 1.19 1.02 0.97 0.73 0.86 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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 -
P/EPS 15.74 17.33 13.83 15.91 18.26 30.10 0.00 -
EY 6.35 5.77 7.23 6.28 5.48 3.32 0.00 -
DY 2.72 1.18 1.64 1.52 1.45 0.86 0.00 -
P/NAPS 1.18 1.00 0.79 0.90 0.96 1.69 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