[IGB] QoQ Cumulative 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- 16.34%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 517,096 373,162 162,007 673,931 480,691 288,174 141,658 136.51%
PBT 150,252 105,940 48,747 204,189 160,623 103,197 47,613 114.69%
Tax -27,022 -17,954 -9,142 -56,470 -32,932 -19,982 -11,276 78.79%
NP 123,230 87,986 39,605 147,719 127,691 83,215 36,337 125.22%
-
NP to SH 110,762 79,649 36,701 136,851 117,630 76,725 33,362 122.06%
-
Tax Rate 17.98% 16.95% 18.75% 27.66% 20.50% 19.36% 23.68% -
Total Cost 393,866 285,176 122,402 526,212 353,000 204,959 105,321 140.35%
-
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 36,969 36,942 - 36,986 14,777 - - -
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 4.18% 3.00% 1.38% 5.22% 4.57% 3.00% 1.33% -
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 34.97 25.25 10.95 45.55 32.53 19.49 9.55 137.01%
EPS 7.49 5.39 2.48 9.25 7.96 5.19 2.25 122.45%
DPS 2.50 2.50 0.00 2.50 1.00 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 37.71 27.21 11.81 49.14 35.05 21.01 10.33 136.52%
EPS 8.08 5.81 2.68 9.98 8.58 5.59 2.43 122.28%
DPS 2.70 2.69 0.00 2.70 1.08 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 3.92 5.66 14.16 4.92 8.42 13.75 26.06 -71.61%
P/EPS 18.29 26.53 62.50 24.22 34.42 51.64 110.67 -69.78%
EY 5.47 3.77 1.60 4.13 2.91 1.94 0.90 231.94%
DY 1.82 1.75 0.00 1.12 0.36 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 3.43 5.11 15.80 4.37 7.32 12.47 30.04 -76.37%
P/EPS 16.02 23.93 69.76 21.51 29.90 46.82 127.56 -74.82%
EY 6.24 4.18 1.43 4.65 3.34 2.14 0.78 298.48%
DY 2.08 1.94 0.00 1.26 0.42 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