[IGB] QoQ TTM 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- 0.85%
YoY- 20.4%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 758,919 694,280 673,931 677,650 654,366 713,560 718,961 3.67%
PBT 206,931 205,323 204,189 201,708 199,731 209,006 202,028 1.61%
Tax -54,442 -54,336 -56,470 -44,624 -44,079 -58,129 -57,361 -3.42%
NP 152,489 150,987 147,719 157,084 155,652 150,877 144,667 3.57%
-
NP to SH 139,775 140,190 136,851 147,031 145,789 141,359 135,915 1.88%
-
Tax Rate 26.31% 26.46% 27.66% 22.12% 22.07% 27.81% 28.39% -
Total Cost 606,430 543,293 526,212 520,566 498,714 562,683 574,294 3.69%
-
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 74,146 37,250 37,250 36,611 36,611 36,611 36,611 60.14%
Div Payout % 53.05% 26.57% 27.22% 24.90% 25.11% 25.90% 26.94% -
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 20.09% 21.75% 21.92% 23.18% 23.79% 21.14% 20.12% -
ROE 5.27% 5.27% 5.18% 5.72% 5.71% 5.63% 9.28% -
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 51.42 46.91 45.23 45.89 44.37 48.12 49.09 3.14%
EPS 9.47 9.47 9.18 9.96 9.88 9.53 9.28 1.36%
DPS 5.00 2.50 2.50 2.50 2.50 2.47 2.50 58.80%
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 55.34 50.63 49.14 49.41 47.72 52.03 52.43 3.67%
EPS 10.19 10.22 9.98 10.72 10.63 10.31 9.91 1.87%
DPS 5.41 2.72 2.72 2.67 2.67 2.67 2.67 60.19%
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 2.78 3.30 4.95 5.97 6.04 5.17 3.63 -16.30%
P/EPS 15.10 16.36 24.39 27.52 27.11 26.12 19.18 -14.75%
EY 6.62 6.11 4.10 3.63 3.69 3.83 5.21 17.33%
DY 3.50 1.61 1.12 0.91 0.93 0.99 1.40 84.30%
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 2.51 3.69 4.40 5.19 5.48 5.96 4.44 -31.65%
P/EPS 13.62 18.26 21.67 23.90 24.58 30.10 23.49 -30.48%
EY 7.34 5.48 4.62 4.18 4.07 3.32 4.26 43.77%
DY 3.88 1.45 1.26 1.05 1.03 0.86 1.15 125.11%
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