[IGB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.93%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 634,841 642,876 662,248 688,224 689,461 746,324 648,028 -1.36%
PBT 239,649 224,808 216,060 208,363 200,336 211,880 194,988 14.72%
Tax -48,106 -49,292 -47,832 -35,495 -36,029 -35,908 -36,568 20.04%
NP 191,542 175,516 168,228 172,868 164,306 175,972 158,420 13.47%
-
NP to SH 170,454 154,444 135,612 154,960 147,682 159,298 146,804 10.46%
-
Tax Rate 20.07% 21.93% 22.14% 17.04% 17.98% 16.95% 18.75% -
Total Cost 443,298 467,360 494,020 515,356 525,154 570,352 489,608 -6.40%
-
Net Worth 2,795,769 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 2,657,714 3.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 37,036 49,293 73,885 - -
Div Payout % - - - 23.90% 33.38% 46.38% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,795,769 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 2,657,714 3.43%
NOSH 1,467,749 1,468,098 1,467,662 1,481,453 1,478,798 1,477,718 1,479,879 -0.54%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.17% 27.30% 25.40% 25.12% 23.83% 23.58% 24.45% -
ROE 6.10% 5.62% 5.05% 5.82% 5.57% 5.99% 5.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.25 43.79 45.12 46.46 46.62 50.51 43.79 -0.82%
EPS 11.61 10.52 9.24 10.46 9.99 10.78 9.92 11.04%
DPS 0.00 0.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 1.9048 1.8708 1.8293 1.7976 1.7926 1.7982 1.7959 3.99%
Adjusted Per Share Value based on latest NOSH - 1,483,154
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.29 46.88 48.29 50.19 50.28 54.42 47.25 -1.35%
EPS 12.43 11.26 9.89 11.30 10.77 11.62 10.71 10.42%
DPS 0.00 0.00 0.00 2.70 3.59 5.39 0.00 -
NAPS 2.0387 2.0028 1.9578 1.9419 1.9331 1.9377 1.938 3.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.77 1.69 1.34 1.37 1.37 1.43 1.55 -
P/RPS 4.09 3.86 2.97 2.95 2.94 2.83 3.54 10.09%
P/EPS 15.24 16.06 14.50 13.10 13.72 13.27 15.63 -1.66%
EY 6.56 6.22 6.90 7.64 7.29 7.54 6.40 1.65%
DY 0.00 0.00 0.00 1.82 2.43 3.50 0.00 -
P/NAPS 0.93 0.90 0.73 0.76 0.76 0.80 0.86 5.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 -
Price 1.94 1.78 1.65 1.44 1.20 1.29 1.73 -
P/RPS 4.49 4.06 3.66 3.10 2.57 2.55 3.95 8.90%
P/EPS 16.70 16.92 17.86 13.77 12.02 11.97 17.44 -2.84%
EY 5.99 5.91 5.60 7.26 8.32 8.36 5.73 2.99%
DY 0.00 0.00 0.00 1.74 2.78 3.88 0.00 -
P/NAPS 1.02 0.95 0.90 0.80 0.67 0.72 0.96 4.12%

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