[IGB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 7.27%

YoY- 10.01%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	688,224	689,461	746,324	648,028	673,931	640,921	576,348	12.49%
YoY %	-0.18%	-7.62%	15.17%	-3.84%	5.15%	11.20%	-	-
Horiz. %	119.41%	119.63%	129.49%	112.44%	116.93%	111.20%	100.00%	-
PBT	208,363	200,336	211,880	194,988	204,189	214,164	206,394	0.63%
YoY %	4.01%	-5.45%	8.66%	-4.51%	-4.66%	3.76%	-	-
Horiz. %	100.95%	97.06%	102.66%	94.47%	98.93%	103.76%	100.00%	-
Tax	-35,495	-36,029	-35,908	-36,568	-56,470	-43,909	-39,964	-7.56%
YoY %	1.48%	-0.34%	1.80%	35.24%	-28.61%	-9.87%	-	-
Horiz. %	88.82%	90.15%	89.85%	91.50%	141.30%	109.87%	100.00%	-
NP	172,868	164,306	175,972	158,420	147,719	170,254	166,430	2.55%
YoY %	5.21%	-6.63%	11.08%	7.24%	-13.24%	2.30%	-	-
Horiz. %	103.87%	98.72%	105.73%	95.19%	88.76%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,960	147,682	159,298	146,804	136,851	156,840	153,450	0.65%
YoY %	4.93%	-7.29%	8.51%	7.27%	-12.74%	2.21%	-	-
Horiz. %	100.98%	96.24%	103.81%	95.67%	89.18%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.04%	17.98%	16.95%	18.75%	27.66%	20.50%	19.36%	-
YoY %	-5.23%	6.08%	-9.60%	-32.21%	34.93%	5.89%	-	-
Horiz. %	88.02%	92.87%	87.55%	96.85%	142.87%	105.89%	100.00%	-
Total Cost	515,356	525,154	570,352	489,608	526,212	470,666	409,918	16.40%
YoY %	-1.87%	-7.92%	16.49%	-6.96%	11.80%	14.82%	-	-
Horiz. %	125.72%	128.11%	139.14%	119.44%	128.37%	114.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,663,060	2,650,894	2,657,232	2,657,714	2,621,473	2,571,161	2,558,830	2.68%
YoY %	0.46%	-0.24%	-0.02%	1.38%	1.96%	0.48%	-	-
Horiz. %	104.07%	103.60%	103.85%	103.86%	102.45%	100.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	37,036	49,293	73,885	-	36,986	19,703	-	-
YoY %	-24.87%	-33.28%	0.00%	-	87.72%	0.00%	-	-
Horiz. %	187.97%	250.18%	374.99%	-	187.72%	100.00%	-	-
Div Payout %	23.90%	33.38%	46.38%	-	27.03%	12.56%	-	-
YoY %	-28.40%	-28.03%	0.00%	-	115.21%	0.00%	-	-
Horiz. %	190.29%	265.76%	369.27%	-	215.21%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,663,060	2,650,894	2,657,232	2,657,714	2,621,473	2,571,161	2,558,830	2.68%
YoY %	0.46%	-0.24%	-0.02%	1.38%	1.96%	0.48%	-	-
Horiz. %	104.07%	103.60%	103.85%	103.86%	102.45%	100.48%	100.00%	-
NOSH	1,481,453	1,478,798	1,477,718	1,479,879	1,479,470	1,477,763	1,478,323	0.14%
YoY %	0.18%	0.07%	-0.15%	0.03%	0.12%	-0.04%	-	-
Horiz. %	100.21%	100.03%	99.96%	100.11%	100.08%	99.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	25.12%	23.83%	23.58%	24.45%	21.92%	26.56%	28.88%	-
YoY %	5.41%	1.06%	-3.56%	11.54%	-17.47%	-8.03%	-	-
Horiz. %	86.98%	82.51%	81.65%	84.66%	75.90%	91.97%	100.00%	-
ROE	5.82%	5.57%	5.99%	5.52%	5.22%	6.10%	6.00%	-
YoY %	4.49%	-7.01%	8.51%	5.75%	-14.43%	1.67%	-	-
Horiz. %	97.00%	92.83%	99.83%	92.00%	87.00%	101.67%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	46.46	46.62	50.51	43.79	45.55	43.37	38.99	12.33%
YoY %	-0.34%	-7.70%	15.35%	-3.86%	5.03%	11.23%	-	-
Horiz. %	119.16%	119.57%	129.55%	112.31%	116.82%	111.23%	100.00%	-
EPS	10.46	9.99	10.78	9.92	9.25	10.61	10.38	0.51%
YoY %	4.70%	-7.33%	8.67%	7.24%	-12.82%	2.22%	-	-
Horiz. %	100.77%	96.24%	103.85%	95.57%	89.11%	102.22%	100.00%	-
DPS	2.50	3.33	5.00	0.00	2.50	1.33	0.00	-
YoY %	-24.92%	-33.40%	0.00%	0.00%	87.97%	0.00%	-	-
Horiz. %	187.97%	250.38%	375.94%	0.00%	187.97%	100.00%	-	-
NAPS	1.7976	1.7926	1.7982	1.7959	1.7719	1.7399	1.7309	2.54%
YoY %	0.28%	-0.31%	0.13%	1.35%	1.84%	0.52%	-	-
Horiz. %	103.85%	103.56%	103.89%	103.76%	102.37%	100.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,479,879
RPS	50.19	50.28	54.42	47.25	49.14	46.74	42.03	12.49%
YoY %	-0.18%	-7.61%	15.17%	-3.85%	5.13%	11.21%	-	-
Horiz. %	119.41%	119.63%	129.48%	112.42%	116.92%	111.21%	100.00%	-
EPS	11.30	10.77	11.62	10.71	9.98	11.44	11.19	0.65%
YoY %	4.92%	-7.31%	8.50%	7.31%	-12.76%	2.23%	-	-
Horiz. %	100.98%	96.25%	103.84%	95.71%	89.19%	102.23%	100.00%	-
DPS	2.70	3.59	5.39	0.00	2.70	1.44	0.00	-
YoY %	-24.79%	-33.40%	0.00%	0.00%	87.50%	0.00%	-	-
Horiz. %	187.50%	249.31%	374.31%	0.00%	187.50%	100.00%	-	-
NAPS	1.9419	1.9331	1.9377	1.938	1.9116	1.8749	1.8659	2.68%
YoY %	0.46%	-0.24%	-0.02%	1.38%	1.96%	0.48%	-	-
Horiz. %	104.07%	103.60%	103.85%	103.86%	102.45%	100.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.37	1.37	1.43	1.55	2.24	2.74	2.68	-
P/RPS	2.95	2.94	2.83	3.54	4.92	6.32	6.87	-42.93%
YoY %	0.34%	3.89%	-20.06%	-28.05%	-22.15%	-8.01%	-	-
Horiz. %	42.94%	42.79%	41.19%	51.53%	71.62%	91.99%	100.00%	-
P/EPS	13.10	13.72	13.27	15.63	24.22	25.82	25.82	-36.25%
YoY %	-4.52%	3.39%	-15.10%	-35.47%	-6.20%	0.00%	-	-
Horiz. %	50.74%	53.14%	51.39%	60.53%	93.80%	100.00%	100.00%	-
EY	7.64	7.29	7.54	6.40	4.13	3.87	3.87	57.04%
YoY %	4.80%	-3.32%	17.81%	54.96%	6.72%	0.00%	-	-
Horiz. %	197.42%	188.37%	194.83%	165.37%	106.72%	100.00%	100.00%	-
DY	1.82	2.43	3.50	0.00	1.12	0.49	0.00	-
YoY %	-25.10%	-30.57%	0.00%	0.00%	128.57%	0.00%	-	-
Horiz. %	371.43%	495.92%	714.29%	0.00%	228.57%	100.00%	-	-
P/NAPS	0.76	0.76	0.80	0.86	1.26	1.57	1.55	-37.68%
YoY %	0.00%	-5.00%	-6.98%	-31.75%	-19.75%	1.29%	-	-
Horiz. %	49.03%	49.03%	51.61%	55.48%	81.29%	101.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	29/11/07	30/08/07	-
Price	1.44	1.20	1.29	1.73	1.99	2.38	2.43	-
P/RPS	3.10	2.57	2.55	3.95	4.37	5.49	6.23	-37.07%
YoY %	20.62%	0.78%	-35.44%	-9.61%	-20.40%	-11.88%	-	-
Horiz. %	49.76%	41.25%	40.93%	63.40%	70.14%	88.12%	100.00%	-
P/EPS	13.77	12.02	11.97	17.44	21.51	22.42	23.41	-29.68%
YoY %	14.56%	0.42%	-31.36%	-18.92%	-4.06%	-4.23%	-	-
Horiz. %	58.82%	51.35%	51.13%	74.50%	91.88%	95.77%	100.00%	-
EY	7.26	8.32	8.36	5.73	4.65	4.46	4.27	42.22%
YoY %	-12.74%	-0.48%	45.90%	23.23%	4.26%	4.45%	-	-
Horiz. %	170.02%	194.85%	195.78%	134.19%	108.90%	104.45%	100.00%	-
DY	1.74	2.78	3.88	0.00	1.26	0.56	0.00	-
YoY %	-37.41%	-28.35%	0.00%	0.00%	125.00%	0.00%	-	-
Horiz. %	310.71%	496.43%	692.86%	0.00%	225.00%	100.00%	-	-
P/NAPS	0.80	0.67	0.72	0.96	1.12	1.37	1.40	-31.02%
YoY %	19.40%	-6.94%	-25.00%	-14.29%	-18.25%	-2.14%	-	-
Horiz. %	57.14%	47.86%	51.43%	68.57%	80.00%	97.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos