[IGB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.21%
YoY- 10.44%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 746,324 648,028 673,931 640,921 576,348 566,632 718,961 2.52%
PBT 211,880 194,988 204,189 214,164 206,394 190,452 202,028 3.22%
Tax -35,908 -36,568 -56,470 -43,909 -39,964 -45,104 -57,361 -26.84%
NP 175,972 158,420 147,719 170,254 166,430 145,348 144,667 13.96%
-
NP to SH 159,298 146,804 136,851 156,840 153,450 133,448 135,915 11.17%
-
Tax Rate 16.95% 18.75% 27.66% 20.50% 19.36% 23.68% 28.39% -
Total Cost 570,352 489,608 526,212 470,666 409,918 421,284 574,294 -0.45%
-
Net Worth 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 5.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 73,885 - 36,986 19,703 - - 36,302 60.67%
Div Payout % 46.38% - 27.03% 12.56% - - 26.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 5.40%
NOSH 1,477,718 1,479,879 1,479,470 1,477,763 1,478,323 1,482,755 1,452,083 1.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.58% 24.45% 21.92% 26.56% 28.88% 25.65% 20.12% -
ROE 5.99% 5.52% 5.22% 6.10% 6.00% 5.31% 5.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.51 43.79 45.55 43.37 38.99 38.21 49.51 1.34%
EPS 10.78 9.92 9.25 10.61 10.38 9.00 9.35 9.96%
DPS 5.00 0.00 2.50 1.33 0.00 0.00 2.50 58.80%
NAPS 1.7982 1.7959 1.7719 1.7399 1.7309 1.694 1.6911 4.18%
Adjusted Per Share Value based on latest NOSH - 1,476,714
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.42 47.25 49.14 46.74 42.03 41.32 52.43 2.51%
EPS 11.62 10.71 9.98 11.44 11.19 9.73 9.91 11.20%
DPS 5.39 0.00 2.70 1.44 0.00 0.00 2.65 60.60%
NAPS 1.9377 1.938 1.9116 1.8749 1.8659 1.8316 1.7907 5.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.55 2.24 2.74 2.68 2.49 1.78 -
P/RPS 2.83 3.54 4.92 6.32 6.87 6.52 3.60 -14.83%
P/EPS 13.27 15.63 24.22 25.82 25.82 27.67 19.02 -21.35%
EY 7.54 6.40 4.13 3.87 3.87 3.61 5.26 27.16%
DY 3.50 0.00 1.12 0.49 0.00 0.00 1.40 84.30%
P/NAPS 0.80 0.86 1.26 1.57 1.55 1.47 1.05 -16.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 1.29 1.73 1.99 2.38 2.43 2.87 2.18 -
P/RPS 2.55 3.95 4.37 5.49 6.23 7.51 4.40 -30.51%
P/EPS 11.97 17.44 21.51 22.42 23.41 31.89 23.29 -35.86%
EY 8.36 5.73 4.65 4.46 4.27 3.14 4.29 56.07%
DY 3.88 0.00 1.26 0.56 0.00 0.00 1.15 125.11%
P/NAPS 0.72 0.96 1.12 1.37 1.40 1.69 1.29 -32.23%

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