[IGBB] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 7.1%
YoY- -35.65%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 212,662 212,941 195,041 183,444 174,727 174,447 192,136 6.96%
PBT 46,302 30,537 26,720 34,414 32,203 41,228 58,271 -14.15%
Tax -3,506 -739 -627 -292 -256 -75 -524 253.03%
NP 42,796 29,798 26,093 34,122 31,947 41,153 57,747 -18.03%
-
NP to SH 41,438 30,660 27,512 34,105 31,845 38,950 55,850 -17.96%
-
Tax Rate 7.57% 2.42% 2.35% 0.85% 0.79% 0.18% 0.90% -
Total Cost 169,866 183,143 168,948 149,322 142,780 133,294 134,389 16.82%
-
Net Worth 970,059 970,422 971,294 1,007,214 971,538 998,175 991,469 -1.43%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 7,286 7,286 7,286 7,286 6,424 6,424 -
Div Payout % - 23.77% 26.48% 21.37% 22.88% 16.49% 11.50% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 970,059 970,422 971,294 1,007,214 971,538 998,175 991,469 -1.43%
NOSH 323,353 323,474 323,764 322,825 323,846 323,034 322,954 0.08%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 20.12% 13.99% 13.38% 18.60% 18.28% 23.59% 30.06% -
ROE 4.27% 3.16% 2.83% 3.39% 3.28% 3.90% 5.63% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 65.77 65.83 60.24 56.82 53.95 54.00 59.49 6.88%
EPS 12.82 9.48 8.50 10.56 9.83 12.06 17.29 -18.00%
DPS 0.00 2.25 2.25 2.25 2.25 2.00 2.00 -
NAPS 3.00 3.00 3.00 3.12 3.00 3.09 3.07 -1.51%
Adjusted Per Share Value based on latest NOSH - 322,825
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 15.99 16.01 14.66 13.79 13.14 13.11 14.44 7.00%
EPS 3.12 2.31 2.07 2.56 2.39 2.93 4.20 -17.90%
DPS 0.00 0.55 0.55 0.55 0.55 0.48 0.48 -
NAPS 0.7293 0.7296 0.7302 0.7572 0.7304 0.7504 0.7454 -1.43%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.38 1.35 1.50 1.78 2.00 2.50 2.60 -
P/RPS 2.10 2.05 2.49 3.13 3.71 4.63 4.37 -38.51%
P/EPS 10.77 14.24 17.65 16.85 20.34 20.73 15.03 -19.84%
EY 9.29 7.02 5.67 5.94 4.92 4.82 6.65 24.84%
DY 0.00 1.67 1.50 1.26 1.13 0.80 0.77 -
P/NAPS 0.46 0.45 0.50 0.57 0.67 0.81 0.85 -33.46%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 11/12/08 26/09/08 25/06/08 26/03/08 12/12/07 17/09/07 -
Price 1.18 0.93 1.40 1.54 1.34 2.21 2.18 -
P/RPS 1.79 1.41 2.32 2.71 2.48 4.09 3.66 -37.79%
P/EPS 9.21 9.81 16.48 14.58 13.63 18.33 12.61 -18.82%
EY 10.86 10.19 6.07 6.86 7.34 5.46 7.93 23.20%
DY 0.00 2.42 1.61 1.46 1.68 0.90 0.92 -
P/NAPS 0.39 0.31 0.47 0.49 0.45 0.72 0.71 -32.80%

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