[IGB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.67%
YoY- 3.13%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 211,155 162,007 193,241 192,516 146,516 141,658 196,960 4.75%
PBT 57,193 48,747 43,565 57,426 55,585 47,613 41,084 24.70%
Tax -8,812 -9,142 -23,538 -12,950 -8,706 -11,276 -11,692 -17.19%
NP 48,381 39,605 20,027 44,476 46,879 36,337 29,392 39.45%
-
NP to SH 42,948 36,701 19,221 40,905 43,363 33,362 29,401 28.77%
-
Tax Rate 15.41% 18.75% 54.03% 22.55% 15.66% 23.68% 28.46% -
Total Cost 162,774 122,402 173,214 148,040 99,637 105,321 167,568 -1.91%
-
Net Worth 2,653,920 2,657,714 2,640,131 2,569,336 2,552,959 2,511,787 1,464,451 48.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 36,896 - 37,250 - - - 36,611 0.51%
Div Payout % 85.91% - 193.80% - - - 124.52% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,653,920 2,657,714 2,640,131 2,569,336 2,552,959 2,511,787 1,464,451 48.69%
NOSH 1,475,876 1,479,879 1,490,000 1,476,714 1,474,931 1,482,755 1,464,451 0.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.91% 24.45% 10.36% 23.10% 32.00% 25.65% 14.92% -
ROE 1.62% 1.38% 0.73% 1.59% 1.70% 1.33% 2.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.31 10.95 12.97 13.04 9.93 9.55 13.45 4.22%
EPS 2.91 2.48 1.29 2.77 2.94 2.25 2.03 27.16%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 2.50 0.00%
NAPS 1.7982 1.7959 1.7719 1.7399 1.7309 1.694 1.00 47.92%
Adjusted Per Share Value based on latest NOSH - 1,476,714
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.40 11.81 14.09 14.04 10.68 10.33 14.36 4.77%
EPS 3.13 2.68 1.40 2.98 3.16 2.43 2.14 28.88%
DPS 2.69 0.00 2.72 0.00 0.00 0.00 2.67 0.49%
NAPS 1.9353 1.938 1.9252 1.8736 1.8616 1.8316 1.0679 48.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.55 2.24 2.74 2.68 2.49 1.78 -
P/RPS 10.00 14.16 17.27 21.02 26.98 26.06 13.23 -17.03%
P/EPS 49.14 62.50 173.64 98.92 91.16 110.67 88.66 -32.54%
EY 2.03 1.60 0.58 1.01 1.10 0.90 1.13 47.83%
DY 1.75 0.00 1.12 0.00 0.00 0.00 1.40 16.05%
P/NAPS 0.80 0.86 1.26 1.57 1.55 1.47 1.78 -41.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 1.29 1.73 1.99 2.38 2.43 2.87 2.18 -
P/RPS 9.02 15.80 15.34 18.26 24.46 30.04 16.21 -32.37%
P/EPS 44.33 69.76 154.26 85.92 82.65 127.56 108.58 -44.99%
EY 2.26 1.43 0.65 1.16 1.21 0.78 0.92 82.15%
DY 1.94 0.00 1.26 0.00 0.00 0.00 1.15 41.75%
P/NAPS 0.72 0.96 1.12 1.37 1.40 1.69 2.18 -52.25%

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