[IGBB] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 2.91%
YoY- -3.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 187,916 172,084 212,662 217,497 203,904 185,972 174,727 4.97%
PBT 44,042 34,184 46,302 41,830 39,610 34,316 32,203 23.23%
Tax -364 -640 -3,506 -676 -748 252 -256 26.47%
NP 43,678 33,544 42,796 41,154 38,862 34,568 31,947 23.20%
-
NP to SH 43,400 32,976 41,438 40,532 39,384 34,736 31,845 22.94%
-
Tax Rate 0.83% 1.87% 7.57% 1.62% 1.89% -0.73% 0.79% -
Total Cost 144,238 138,540 169,866 176,342 165,042 151,404 142,780 0.68%
-
Net Worth 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 1,007,214 998,943 8.49%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 7,273 -
Div Payout % - - - - - - 22.84% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 1,007,214 998,943 8.49%
NOSH 486,547 323,294 323,382 323,393 323,349 322,825 323,282 31.36%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 23.24% 19.49% 20.12% 18.92% 19.06% 18.59% 18.28% -
ROE 3.84% 2.96% 3.75% 3.95% 3.89% 3.45% 3.19% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 38.62 53.23 65.76 67.25 63.06 57.61 54.05 -20.09%
EPS 8.92 10.20 8.53 12.53 12.18 10.76 9.86 -6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.32 3.45 3.42 3.17 3.13 3.12 3.09 -17.40%
Adjusted Per Share Value based on latest NOSH - 323,474
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 13.84 12.67 15.66 16.01 15.01 13.69 12.87 4.96%
EPS 3.20 2.43 3.05 2.98 2.90 2.56 2.34 23.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.8311 0.8212 0.8143 0.7548 0.7452 0.7416 0.7355 8.49%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.98 1.10 1.38 1.35 1.50 1.78 2.00 -
P/RPS 2.54 2.07 2.10 2.01 2.38 3.09 3.70 -22.19%
P/EPS 10.99 10.78 10.77 10.77 12.32 16.54 20.30 -33.59%
EY 9.10 9.27 9.29 9.28 8.12 6.04 4.93 50.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.42 0.32 0.40 0.43 0.48 0.57 0.65 -25.27%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 25/06/08 26/03/08 -
Price 0.96 1.41 1.18 0.93 1.40 1.54 1.34 -
P/RPS 2.49 2.65 1.79 1.38 2.22 2.67 2.48 0.26%
P/EPS 10.76 13.82 9.21 7.42 11.49 14.31 13.60 -14.46%
EY 9.29 7.23 10.86 13.48 8.70 6.99 7.35 16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
P/NAPS 0.41 0.41 0.35 0.29 0.45 0.49 0.43 -3.12%

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