[IGB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -12.74%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 689,461 746,324 648,028 673,931 640,921 576,348 566,632 13.93%
PBT 200,336 211,880 194,988 204,189 214,164 206,394 190,452 3.42%
Tax -36,029 -35,908 -36,568 -56,470 -43,909 -39,964 -45,104 -13.87%
NP 164,306 175,972 158,420 147,719 170,254 166,430 145,348 8.49%
-
NP to SH 147,682 159,298 146,804 136,851 156,840 153,450 133,448 6.97%
-
Tax Rate 17.98% 16.95% 18.75% 27.66% 20.50% 19.36% 23.68% -
Total Cost 525,154 570,352 489,608 526,212 470,666 409,918 421,284 15.77%
-
Net Worth 2,650,894 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 3.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 49,293 73,885 - 36,986 19,703 - - -
Div Payout % 33.38% 46.38% - 27.03% 12.56% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,650,894 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 3.64%
NOSH 1,478,798 1,477,718 1,479,879 1,479,470 1,477,763 1,478,323 1,482,755 -0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.83% 23.58% 24.45% 21.92% 26.56% 28.88% 25.65% -
ROE 5.57% 5.99% 5.52% 5.22% 6.10% 6.00% 5.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.62 50.51 43.79 45.55 43.37 38.99 38.21 14.14%
EPS 9.99 10.78 9.92 9.25 10.61 10.38 9.00 7.18%
DPS 3.33 5.00 0.00 2.50 1.33 0.00 0.00 -
NAPS 1.7926 1.7982 1.7959 1.7719 1.7399 1.7309 1.694 3.83%
Adjusted Per Share Value based on latest NOSH - 1,490,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.28 54.42 47.25 49.14 46.74 42.03 41.32 13.93%
EPS 10.77 11.62 10.71 9.98 11.44 11.19 9.73 6.98%
DPS 3.59 5.39 0.00 2.70 1.44 0.00 0.00 -
NAPS 1.9331 1.9377 1.938 1.9116 1.8749 1.8659 1.8316 3.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.37 1.43 1.55 2.24 2.74 2.68 2.49 -
P/RPS 2.94 2.83 3.54 4.92 6.32 6.87 6.52 -41.11%
P/EPS 13.72 13.27 15.63 24.22 25.82 25.82 27.67 -37.27%
EY 7.29 7.54 6.40 4.13 3.87 3.87 3.61 59.56%
DY 2.43 3.50 0.00 1.12 0.49 0.00 0.00 -
P/NAPS 0.76 0.80 0.86 1.26 1.57 1.55 1.47 -35.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 28/02/08 29/11/07 30/08/07 31/05/07 -
Price 1.20 1.29 1.73 1.99 2.38 2.43 2.87 -
P/RPS 2.57 2.55 3.95 4.37 5.49 6.23 7.51 -50.97%
P/EPS 12.02 11.97 17.44 21.51 22.42 23.41 31.89 -47.72%
EY 8.32 8.36 5.73 4.65 4.46 4.27 3.14 91.14%
DY 2.78 3.88 0.00 1.26 0.56 0.00 0.00 -
P/NAPS 0.67 0.72 0.96 1.12 1.37 1.40 1.69 -45.94%

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