[IGB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

31-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 4.01%

YoY- 31.47%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	673,931	677,650	654,366	713,560	718,961	708,869	695,662	-2.08%
YoY %	-0.55%	3.56%	-8.30%	-0.75%	1.42%	1.90%	-	-
Horiz. %	96.88%	97.41%	94.06%	102.57%	103.35%	101.90%	100.00%	-
PBT	204,189	201,708	199,731	209,006	202,028	188,891	186,984	6.02%
YoY %	1.23%	0.99%	-4.44%	3.45%	6.95%	1.02%	-	-
Horiz. %	109.20%	107.87%	106.82%	111.78%	108.05%	101.02%	100.00%	-
Tax	-56,470	-44,624	-44,079	-58,129	-57,361	-59,103	-51,975	5.66%
YoY %	-26.55%	-1.24%	24.17%	-1.34%	2.95%	-13.71%	-	-
Horiz. %	108.65%	85.86%	84.81%	111.84%	110.36%	113.71%	100.00%	-
NP	147,719	157,084	155,652	150,877	144,667	129,788	135,009	6.16%
YoY %	-5.96%	0.92%	3.16%	4.29%	11.46%	-3.87%	-	-
Horiz. %	109.41%	116.35%	115.29%	111.75%	107.15%	96.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,851	147,031	145,789	141,359	135,915	122,121	127,081	5.04%
YoY %	-6.92%	0.85%	3.13%	4.01%	11.30%	-3.90%	-	-
Horiz. %	107.69%	115.70%	114.72%	111.24%	106.95%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	22.12%	22.07%	27.81%	28.39%	31.29%	27.80%	-
YoY %	25.05%	0.23%	-20.64%	-2.04%	-9.27%	12.55%	-	-
Horiz. %	99.50%	79.57%	79.39%	100.04%	102.12%	112.55%	100.00%	-
Total Cost	526,212	520,566	498,714	562,683	574,294	579,081	560,653	-4.12%
YoY %	1.08%	4.38%	-11.37%	-2.02%	-0.83%	3.29%	-	-
Horiz. %	93.86%	92.85%	88.95%	100.36%	102.43%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,640,131	2,569,336	2,552,959	2,511,787	1,464,451	2,447,815	2,471,015	4.49%
YoY %	2.76%	0.64%	1.64%	71.52%	-40.17%	-0.94%	-	-
Horiz. %	106.84%	103.98%	103.32%	101.65%	59.27%	99.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	37,250	36,611	36,611	36,611	36,611	36,464	36,464	1.42%
YoY %	1.75%	0.00%	0.00%	0.00%	0.40%	0.00%	-	-
Horiz. %	102.16%	100.40%	100.40%	100.40%	100.40%	100.00%	100.00%	-
Div Payout %	27.22%	24.90%	25.11%	25.90%	26.94%	29.86%	28.69%	-
YoY %	9.32%	-0.84%	-3.05%	-3.86%	-9.78%	4.08%	-	-
Horiz. %	94.88%	86.79%	87.52%	90.28%	93.90%	104.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	2,640,131	2,569,336	2,552,959	2,511,787	1,464,451	2,447,815	2,471,015	4.49%
YoY %	2.76%	0.64%	1.64%	71.52%	-40.17%	-0.94%	-	-
Horiz. %	106.84%	103.98%	103.32%	101.65%	59.27%	99.06%	100.00%	-
NOSH	1,490,000	1,476,714	1,474,931	1,482,755	1,464,451	1,447,554	1,447,323	1.95%
YoY %	0.90%	0.12%	-0.53%	1.25%	1.17%	0.02%	-	-
Horiz. %	102.95%	102.03%	101.91%	102.45%	101.18%	100.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	21.92%	23.18%	23.79%	21.14%	20.12%	18.31%	19.41%	-
YoY %	-5.44%	-2.56%	12.54%	5.07%	9.89%	-5.67%	-	-
Horiz. %	112.93%	119.42%	122.57%	108.91%	103.66%	94.33%	100.00%	-
ROE	5.18%	5.72%	5.71%	5.63%	9.28%	4.99%	5.14%	-
YoY %	-9.44%	0.18%	1.42%	-39.33%	85.97%	-2.92%	-	-
Horiz. %	100.78%	111.28%	111.09%	109.53%	180.54%	97.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	45.23	45.89	44.37	48.12	49.09	48.97	48.07	-3.96%
YoY %	-1.44%	3.43%	-7.79%	-1.98%	0.25%	1.87%	-	-
Horiz. %	94.09%	95.46%	92.30%	100.10%	102.12%	101.87%	100.00%	-
EPS	9.18	9.96	9.88	9.53	9.28	8.44	8.78	3.00%
YoY %	-7.83%	0.81%	3.67%	2.69%	9.95%	-3.87%	-	-
Horiz. %	104.56%	113.44%	112.53%	108.54%	105.69%	96.13%	100.00%	-
DPS	2.50	2.50	2.50	2.47	2.50	2.50	2.52	-0.52%
YoY %	0.00%	0.00%	1.21%	-1.20%	0.00%	-0.79%	-	-
Horiz. %	99.21%	99.21%	99.21%	98.02%	99.21%	99.21%	100.00%	-
NAPS	1.7719	1.7399	1.7309	1.694	1.00	1.691	1.7073	2.49%
YoY %	1.84%	0.52%	2.18%	69.40%	-40.86%	-0.95%	-	-
Horiz. %	103.78%	101.91%	101.38%	99.22%	58.57%	99.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,482,755
RPS	49.14	49.41	47.72	52.03	52.43	51.69	50.73	-2.09%
YoY %	-0.55%	3.54%	-8.28%	-0.76%	1.43%	1.89%	-	-
Horiz. %	96.87%	97.40%	94.07%	102.56%	103.35%	101.89%	100.00%	-
EPS	9.98	10.72	10.63	10.31	9.91	8.91	9.27	5.02%
YoY %	-6.90%	0.85%	3.10%	4.04%	11.22%	-3.88%	-	-
Horiz. %	107.66%	115.64%	114.67%	111.22%	106.90%	96.12%	100.00%	-
DPS	2.72	2.67	2.67	2.67	2.67	2.66	2.66	1.49%
YoY %	1.87%	0.00%	0.00%	0.00%	0.38%	0.00%	-	-
Horiz. %	102.26%	100.38%	100.38%	100.38%	100.38%	100.00%	100.00%	-
NAPS	1.9252	1.8736	1.8616	1.8316	1.0679	1.785	1.8019	4.49%
YoY %	2.75%	0.64%	1.64%	71.51%	-40.17%	-0.94%	-	-
Horiz. %	106.84%	103.98%	103.31%	101.65%	59.27%	99.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-	-
Price	2.24	2.74	2.68	2.49	1.78	1.44	0.00	-
P/RPS	4.95	5.97	6.04	5.17	3.63	2.94	0.00	-
YoY %	-17.09%	-1.16%	16.83%	42.42%	23.47%	0.00%	-	-
Horiz. %	168.37%	203.06%	205.44%	175.85%	123.47%	100.00%	-	-
P/EPS	24.39	27.52	27.11	26.12	19.18	17.07	0.00	-
YoY %	-11.37%	1.51%	3.79%	36.18%	12.36%	0.00%	-	-
Horiz. %	142.88%	161.22%	158.82%	153.02%	112.36%	100.00%	-	-
EY	4.10	3.63	3.69	3.83	5.21	5.86	0.00	-
YoY %	12.95%	-1.63%	-3.66%	-26.49%	-11.09%	0.00%	-	-
Horiz. %	69.97%	61.95%	62.97%	65.36%	88.91%	100.00%	-	-
DY	1.12	0.91	0.93	0.99	1.40	1.74	0.00	-
YoY %	23.08%	-2.15%	-6.06%	-29.29%	-19.54%	0.00%	-	-
Horiz. %	64.37%	52.30%	53.45%	56.90%	80.46%	100.00%	-	-
P/NAPS	1.26	1.57	1.55	1.47	1.78	0.85	0.00	-
YoY %	-19.75%	1.29%	5.44%	-17.42%	109.41%	0.00%	-	-
Horiz. %	148.24%	184.71%	182.35%	172.94%	209.41%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	30/08/06	-
Price	1.99	2.38	2.43	2.87	2.18	1.68	0.00	-
P/RPS	4.40	5.19	5.48	5.96	4.44	3.43	0.00	-
YoY %	-15.22%	-5.29%	-8.05%	34.23%	29.45%	0.00%	-	-
Horiz. %	128.28%	151.31%	159.77%	173.76%	129.45%	100.00%	-	-
P/EPS	21.67	23.90	24.58	30.10	23.49	19.91	0.00	-
YoY %	-9.33%	-2.77%	-18.34%	28.14%	17.98%	0.00%	-	-
Horiz. %	108.84%	120.04%	123.46%	151.18%	117.98%	100.00%	-	-
EY	4.62	4.18	4.07	3.32	4.26	5.02	0.00	-
YoY %	10.53%	2.70%	22.59%	-22.07%	-15.14%	0.00%	-	-
Horiz. %	92.03%	83.27%	81.08%	66.14%	84.86%	100.00%	-	-
DY	1.26	1.05	1.03	0.86	1.15	1.49	0.00	-
YoY %	20.00%	1.94%	19.77%	-25.22%	-22.82%	0.00%	-	-
Horiz. %	84.56%	70.47%	69.13%	57.72%	77.18%	100.00%	-	-
P/NAPS	1.12	1.37	1.40	1.69	2.18	0.99	0.00	-
YoY %	-18.25%	-2.14%	-17.16%	-22.48%	120.20%	0.00%	-	-
Horiz. %	113.13%	138.38%	141.41%	170.71%	220.20%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos