[IGB] QoQ Cumulative 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- 39.9%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 476,131 321,438 165,562 688,224 517,096 373,162 162,007 105.04%
PBT 179,737 112,404 54,015 208,363 150,252 105,940 48,747 138.47%
Tax -36,080 -24,646 -11,958 -35,495 -27,022 -17,954 -9,142 149.52%
NP 143,657 87,758 42,057 172,868 123,230 87,986 39,605 135.89%
-
NP to SH 127,841 77,222 33,903 154,960 110,762 79,649 36,701 129.61%
-
Tax Rate 20.07% 21.93% 22.14% 17.04% 17.98% 16.95% 18.75% -
Total Cost 332,474 233,680 123,505 515,356 393,866 285,176 122,402 94.55%
-
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 36,969 36,942 - -
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 4.57% 2.81% 1.26% 5.82% 4.18% 3.00% 1.38% -
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 32.44 21.89 11.28 46.46 34.97 25.25 10.95 106.13%
EPS 8.71 5.26 2.31 10.46 7.49 5.39 2.48 130.87%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 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 34.72 23.44 12.07 50.19 37.71 27.21 11.81 105.08%
EPS 9.32 5.63 2.47 11.30 8.08 5.81 2.68 129.36%
DPS 0.00 0.00 0.00 2.70 2.70 2.69 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 5.46 7.72 11.88 2.95 3.92 5.66 14.16 -46.99%
P/EPS 20.32 32.13 58.01 13.10 18.29 26.53 62.50 -52.68%
EY 4.92 3.11 1.72 7.64 5.47 3.77 1.60 111.31%
DY 0.00 0.00 0.00 1.82 1.82 1.75 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 5.98 8.13 14.63 3.10 3.43 5.11 15.80 -47.64%
P/EPS 22.27 33.84 71.43 13.77 16.02 23.93 69.76 -53.25%
EY 4.49 2.96 1.40 7.26 6.24 4.18 1.43 114.27%
DY 0.00 0.00 0.00 1.74 2.08 1.94 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