[IGB] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.01%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,139,512 1,014,005 814,952 743,293 633,018 691,779 694,280 8.60%
PBT 431,117 354,060 387,774 288,863 225,851 213,630 205,323 13.15%
Tax -111,273 -132,094 -96,920 -83,792 -43,827 -41,114 -54,336 12.68%
NP 319,844 221,966 290,854 205,071 182,024 172,516 150,987 13.32%
-
NP to SH 218,299 170,813 256,269 177,822 160,397 152,162 140,190 7.65%
-
Tax Rate 25.81% 37.31% 24.99% 29.01% 19.41% 19.25% 26.46% -
Total Cost 819,668 792,039 524,098 538,222 450,994 519,263 543,293 7.09%
-
Net Worth 4,441,100 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 8.92%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 34,784 108,140 109,542 36,368 36,718 36,896 37,250 -1.13%
Div Payout % 15.93% 63.31% 42.74% 20.45% 22.89% 24.25% 26.57% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 4,441,100 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 8.92%
NOSH 1,350,740 1,413,558 1,461,501 1,453,895 1,459,586 1,467,662 1,479,879 -1.50%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 28.07% 21.89% 35.69% 27.59% 28.75% 24.94% 21.75% -
ROE 4.92% 4.32% 7.52% 5.80% 5.69% 5.67% 5.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 84.36 71.73 55.76 51.12 43.37 47.13 46.91 10.27%
EPS 16.16 12.08 17.53 12.23 10.99 10.37 9.47 9.31%
DPS 2.58 7.65 7.50 2.50 2.50 2.50 2.50 0.52%
NAPS 3.2879 2.7963 2.333 2.11 1.9311 1.8293 1.7959 10.59%
Adjusted Per Share Value based on latest NOSH - 1,453,895
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 83.09 73.94 59.43 54.20 46.16 50.45 50.63 8.60%
EPS 15.92 12.46 18.69 12.97 11.70 11.10 10.22 7.66%
DPS 2.54 7.89 7.99 2.65 2.68 2.69 2.72 -1.13%
NAPS 3.2385 2.8824 2.4864 2.237 2.0554 1.9578 1.938 8.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.71 2.25 2.77 2.16 1.87 1.34 1.55 -
P/RPS 3.21 3.14 4.97 4.23 4.31 2.84 3.30 -0.45%
P/EPS 16.77 18.62 15.80 17.66 17.02 12.92 16.36 0.41%
EY 5.96 5.37 6.33 5.66 5.88 7.74 6.11 -0.41%
DY 0.95 3.40 2.71 1.16 1.34 1.87 1.61 -8.41%
P/NAPS 0.82 0.80 1.19 1.02 0.97 0.73 0.86 -0.79%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 17/05/12 12/05/11 26/05/10 27/05/09 28/05/08 -
Price 2.72 2.61 2.76 2.12 1.52 1.65 1.73 -
P/RPS 3.22 3.64 4.95 4.15 3.50 3.50 3.69 -2.24%
P/EPS 16.83 21.60 15.74 17.33 13.83 15.91 18.26 -1.34%
EY 5.94 4.63 6.35 5.77 7.23 6.28 5.48 1.35%
DY 0.95 2.93 2.72 1.18 1.64 1.52 1.45 -6.80%
P/NAPS 0.83 0.93 1.18 1.00 0.79 0.90 0.96 -2.39%

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