[IGBB] QoQ TTM Result on 31-Oct-2007 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

12-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- -30.26%

YoY- -47.06%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
TTM Result
Revenue	195,041	183,444	174,727	174,447	192,136	197,809	215,342	-6.39%
YoY %	6.32%	4.99%	0.16%	-9.21%	-2.87%	-8.14%	-	-
Horiz. %	90.57%	85.19%	81.14%	81.01%	89.22%	91.86%	100.00%	-
PBT	26,720	34,414	32,203	41,228	58,271	52,297	64,734	-44.59%
YoY %	-22.36%	6.87%	-21.89%	-29.25%	11.42%	-19.21%	-	-
Horiz. %	41.28%	53.16%	49.75%	63.69%	90.02%	80.79%	100.00%	-
Tax	-627	-292	-256	-75	-524	184	681	-
YoY %	-114.73%	-14.06%	-241.33%	85.69%	-384.78%	-72.98%	-	-
Horiz. %	-92.07%	-42.88%	-37.59%	-11.01%	-76.95%	27.02%	100.00%	-
NP	26,093	34,122	31,947	41,153	57,747	52,481	65,415	-45.84%
YoY %	-23.53%	6.81%	-22.37%	-28.74%	10.03%	-19.77%	-	-
Horiz. %	39.89%	52.16%	48.84%	62.91%	88.28%	80.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,512	34,105	31,845	38,950	55,850	52,998	67,178	-44.88%
YoY %	-19.33%	7.10%	-18.24%	-30.26%	5.38%	-21.11%	-	-
Horiz. %	40.95%	50.77%	47.40%	57.98%	83.14%	78.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.35%	0.85%	0.79%	0.18%	0.90%	-0.35%	-1.05%	-
YoY %	176.47%	7.59%	338.89%	-80.00%	357.14%	66.67%	-	-
Horiz. %	-223.81%	-80.95%	-75.24%	-17.14%	-85.71%	33.33%	100.00%	-
Total Cost	168,948	149,322	142,780	133,294	134,389	145,328	149,927	8.29%
YoY %	13.14%	4.58%	7.12%	-0.81%	-7.53%	-3.07%	-	-
Horiz. %	112.69%	99.60%	95.23%	88.91%	89.64%	96.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	971,294	1,007,214	971,538	998,175	991,469	976,447	963,636	0.52%
YoY %	-3.57%	3.67%	-2.67%	0.68%	1.54%	1.33%	-	-
Horiz. %	100.79%	104.52%	100.82%	103.58%	102.89%	101.33%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	7,286	7,286	7,286	6,424	6,424	6,424	6,424	8.76%
YoY %	0.00%	0.00%	13.42%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.42%	113.42%	113.42%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	26.48%	21.37%	22.88%	16.49%	11.50%	12.12%	9.56%	-
YoY %	23.91%	-6.60%	38.75%	43.39%	-5.12%	26.78%	-	-
Horiz. %	276.99%	223.54%	239.33%	172.49%	120.29%	126.78%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	971,294	1,007,214	971,538	998,175	991,469	976,447	963,636	0.52%
YoY %	-3.57%	3.67%	-2.67%	0.68%	1.54%	1.33%	-	-
Horiz. %	100.79%	104.52%	100.82%	103.58%	102.89%	101.33%	100.00%	-
NOSH	323,764	322,825	323,846	323,034	322,954	321,200	321,212	0.52%
YoY %	0.29%	-0.32%	0.25%	0.02%	0.55%	-0.00%	-	-
Horiz. %	100.79%	100.50%	100.82%	100.57%	100.54%	100.00%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	13.38%	18.60%	18.28%	23.59%	30.06%	26.53%	30.38%	-
YoY %	-28.06%	1.75%	-22.51%	-21.52%	13.31%	-12.67%	-	-
Horiz. %	44.04%	61.22%	60.17%	77.65%	98.95%	87.33%	100.00%	-
ROE	2.83%	3.39%	3.28%	3.90%	5.63%	5.43%	6.97%	-
YoY %	-16.52%	3.35%	-15.90%	-30.73%	3.68%	-22.09%	-	-
Horiz. %	40.60%	48.64%	47.06%	55.95%	80.77%	77.91%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	60.24	56.82	53.95	54.00	59.49	61.58	67.04	-6.88%
YoY %	6.02%	5.32%	-0.09%	-9.23%	-3.39%	-8.14%	-	-
Horiz. %	89.86%	84.76%	80.47%	80.55%	88.74%	91.86%	100.00%	-
EPS	8.50	10.56	9.83	12.06	17.29	16.50	20.91	-45.15%
YoY %	-19.51%	7.43%	-18.49%	-30.25%	4.79%	-21.09%	-	-
Horiz. %	40.65%	50.50%	47.01%	57.68%	82.69%	78.91%	100.00%	-
DPS	2.25	2.25	2.25	2.00	2.00	2.00	2.00	8.17%
YoY %	0.00%	0.00%	12.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.12	3.00	3.09	3.07	3.04	3.00	0.00%
YoY %	-3.85%	4.00%	-2.91%	0.65%	0.99%	1.33%	-	-
Horiz. %	100.00%	104.00%	100.00%	103.00%	102.33%	101.33%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 323,034
RPS	14.36	13.51	12.87	12.84	14.15	14.56	15.86	-6.41%
YoY %	6.29%	4.97%	0.23%	-9.26%	-2.82%	-8.20%	-	-
Horiz. %	90.54%	85.18%	81.15%	80.96%	89.22%	91.80%	100.00%	-
EPS	2.03	2.51	2.34	2.87	4.11	3.90	4.95	-44.83%
YoY %	-19.12%	7.26%	-18.47%	-30.17%	5.38%	-21.21%	-	-
Horiz. %	41.01%	50.71%	47.27%	57.98%	83.03%	78.79%	100.00%	-
DPS	0.54	0.54	0.54	0.47	0.47	0.47	0.47	9.70%
YoY %	0.00%	0.00%	14.89%	0.00%	0.00%	0.00%	-	-
Horiz. %	114.89%	114.89%	114.89%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.7152	0.7416	0.7153	0.735	0.73	0.719	0.7095	0.53%
YoY %	-3.56%	3.68%	-2.68%	0.68%	1.53%	1.34%	-	-
Horiz. %	100.80%	104.52%	100.82%	103.59%	102.89%	101.34%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	1.50	1.78	2.00	2.50	2.60	2.57	1.67	-
P/RPS	2.49	3.13	3.71	4.63	4.37	4.17	2.49	0.00%
YoY %	-20.45%	-15.63%	-19.87%	5.95%	4.80%	67.47%	-	-
Horiz. %	100.00%	125.70%	149.00%	185.94%	175.50%	167.47%	100.00%	-
P/EPS	17.65	16.85	20.34	20.73	15.03	15.58	7.99	69.69%
YoY %	4.75%	-17.16%	-1.88%	37.92%	-3.53%	94.99%	-	-
Horiz. %	220.90%	210.89%	254.57%	259.45%	188.11%	194.99%	100.00%	-
EY	5.67	5.94	4.92	4.82	6.65	6.42	12.52	-41.05%
YoY %	-4.55%	20.73%	2.07%	-27.52%	3.58%	-48.72%	-	-
Horiz. %	45.29%	47.44%	39.30%	38.50%	53.12%	51.28%	100.00%	-
DY	1.50	1.26	1.13	0.80	0.77	0.78	1.20	16.05%
YoY %	19.05%	11.50%	41.25%	3.90%	-1.28%	-35.00%	-	-
Horiz. %	125.00%	105.00%	94.17%	66.67%	64.17%	65.00%	100.00%	-
P/NAPS	0.50	0.57	0.67	0.81	0.85	0.85	0.56	-7.28%
YoY %	-12.28%	-14.93%	-17.28%	-4.71%	0.00%	51.79%	-	-
Horiz. %	89.29%	101.79%	119.64%	144.64%	151.79%	151.79%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	26/09/08	25/06/08	26/03/08	12/12/07	17/09/07	27/06/07	28/03/07	-
Price	1.40	1.54	1.34	2.21	2.18	2.42	1.75	-
P/RPS	2.32	2.71	2.48	4.09	3.66	3.93	2.61	-7.55%
YoY %	-14.39%	9.27%	-39.36%	11.75%	-6.87%	50.57%	-	-
Horiz. %	88.89%	103.83%	95.02%	156.70%	140.23%	150.57%	100.00%	-
P/EPS	16.48	14.58	13.63	18.33	12.61	14.67	8.37	57.15%
YoY %	13.03%	6.97%	-25.64%	45.36%	-14.04%	75.27%	-	-
Horiz. %	196.89%	174.19%	162.84%	219.00%	150.66%	175.27%	100.00%	-
EY	6.07	6.86	7.34	5.46	7.93	6.82	11.95	-36.36%
YoY %	-11.52%	-6.54%	34.43%	-31.15%	16.28%	-42.93%	-	-
Horiz. %	50.79%	57.41%	61.42%	45.69%	66.36%	57.07%	100.00%	-
DY	1.61	1.46	1.68	0.90	0.92	0.83	1.14	25.90%
YoY %	10.27%	-13.10%	86.67%	-2.17%	10.84%	-27.19%	-	-
Horiz. %	141.23%	128.07%	147.37%	78.95%	80.70%	72.81%	100.00%	-
P/NAPS	0.47	0.49	0.45	0.72	0.71	0.80	0.58	-13.09%
YoY %	-4.08%	8.89%	-37.50%	1.41%	-11.25%	37.93%	-	-
Horiz. %	81.03%	84.48%	77.59%	124.14%	122.41%	137.93%	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