[IGB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.29%
YoY- -5.84%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 642,876 662,248 688,224 689,461 746,324 648,028 673,931 -3.09%
PBT 224,808 216,060 208,363 200,336 211,880 194,988 204,189 6.62%
Tax -49,292 -47,832 -35,495 -36,029 -35,908 -36,568 -56,470 -8.67%
NP 175,516 168,228 172,868 164,306 175,972 158,420 147,719 12.19%
-
NP to SH 154,444 135,612 154,960 147,682 159,298 146,804 136,851 8.40%
-
Tax Rate 21.93% 22.14% 17.04% 17.98% 16.95% 18.75% 27.66% -
Total Cost 467,360 494,020 515,356 525,154 570,352 489,608 526,212 -7.60%
-
Net Worth 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 2,657,714 2,621,473 3.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 37,036 49,293 73,885 - 36,986 -
Div Payout % - - 23.90% 33.38% 46.38% - 27.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 2,657,714 2,621,473 3.15%
NOSH 1,468,098 1,467,662 1,481,453 1,478,798 1,477,718 1,479,879 1,479,470 -0.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 27.30% 25.40% 25.12% 23.83% 23.58% 24.45% 21.92% -
ROE 5.62% 5.05% 5.82% 5.57% 5.99% 5.52% 5.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.79 45.12 46.46 46.62 50.51 43.79 45.55 -2.59%
EPS 10.52 9.24 10.46 9.99 10.78 9.92 9.25 8.96%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 2.50 -
NAPS 1.8708 1.8293 1.7976 1.7926 1.7982 1.7959 1.7719 3.69%
Adjusted Per Share Value based on latest NOSH - 1,481,571
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.88 48.29 50.19 50.28 54.42 47.25 49.14 -3.09%
EPS 11.26 9.89 11.30 10.77 11.62 10.71 9.98 8.38%
DPS 0.00 0.00 2.70 3.59 5.39 0.00 2.70 -
NAPS 2.0028 1.9578 1.9419 1.9331 1.9377 1.938 1.9116 3.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.69 1.34 1.37 1.37 1.43 1.55 2.24 -
P/RPS 3.86 2.97 2.95 2.94 2.83 3.54 4.92 -14.94%
P/EPS 16.06 14.50 13.10 13.72 13.27 15.63 24.22 -23.97%
EY 6.22 6.90 7.64 7.29 7.54 6.40 4.13 31.42%
DY 0.00 0.00 1.82 2.43 3.50 0.00 1.12 -
P/NAPS 0.90 0.73 0.76 0.76 0.80 0.86 1.26 -20.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 28/02/08 -
Price 1.78 1.65 1.44 1.20 1.29 1.73 1.99 -
P/RPS 4.06 3.66 3.10 2.57 2.55 3.95 4.37 -4.79%
P/EPS 16.92 17.86 13.77 12.02 11.97 17.44 21.51 -14.79%
EY 5.91 5.60 7.26 8.32 8.36 5.73 4.65 17.35%
DY 0.00 0.00 1.74 2.78 3.88 0.00 1.26 -
P/NAPS 0.95 0.90 0.80 0.67 0.72 0.96 1.12 -10.40%

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