[IGB] QoQ 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- 42.06%
YoY- 129.95%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 154,693 155,876 165,562 171,129 143,933 211,155 162,007 -3.03%
PBT 67,333 58,389 54,015 58,110 44,312 57,193 48,747 24.00%
Tax -11,434 -9,884 -14,762 -8,472 -9,068 -8,812 -9,142 16.06%
NP 55,899 48,505 39,253 49,638 35,244 48,381 39,605 25.79%
-
NP to SH 50,618 43,320 33,903 44,198 31,113 42,948 36,701 23.87%
-
Tax Rate 16.98% 16.93% 27.33% 14.58% 20.46% 15.41% 18.75% -
Total Cost 98,794 107,371 126,309 121,491 108,689 162,774 122,402 -13.30%
-
Net Worth 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 2,657,714 3.40%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 36,896 - -
Div Payout % - - - - - 85.91% - -
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 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 2,657,714 3.40%
NOSH 1,467,188 1,468,474 1,467,662 1,483,154 1,481,571 1,475,876 1,479,879 -0.57%
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 36.14% 31.12% 23.71% 29.01% 24.49% 22.91% 24.45% -
ROE 1.81% 1.58% 1.26% 1.66% 1.17% 1.62% 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 10.54 10.61 11.28 11.54 9.71 14.31 10.95 -2.50%
EPS 3.45 2.95 2.31 2.98 2.10 2.91 2.48 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 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 11.28 11.37 12.07 12.48 10.50 15.40 11.81 -3.01%
EPS 3.69 3.16 2.47 3.22 2.27 3.13 2.68 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.69 0.00 -
NAPS 2.0379 2.0033 1.9578 1.9442 1.9367 1.9353 1.938 3.40%
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 16.79 15.92 11.88 11.87 14.10 10.00 14.16 12.01%
P/EPS 51.30 57.29 58.01 45.97 65.24 49.14 62.50 -12.32%
EY 1.95 1.75 1.72 2.18 1.53 2.03 1.60 14.08%
DY 0.00 0.00 0.00 0.00 0.00 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 18.40 16.77 14.63 12.48 12.35 9.02 15.80 10.67%
P/EPS 56.23 60.34 71.43 48.32 57.14 44.33 69.76 -13.37%
EY 1.78 1.66 1.40 2.07 1.75 2.26 1.43 15.69%
DY 0.00 0.00 0.00 0.00 0.00 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