[IGBB] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 11.44%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 204,668 209,190 212,662 212,941 195,041 183,444 174,727 11.13%
PBT 48,518 46,269 46,302 30,537 26,720 34,414 32,203 31.45%
Tax -3,314 -3,729 -3,506 -739 -627 -292 -256 452.18%
NP 45,204 42,540 42,796 29,798 26,093 34,122 31,947 26.06%
-
NP to SH 43,446 40,998 41,438 30,660 27,512 34,105 31,845 23.03%
-
Tax Rate 6.83% 8.06% 7.57% 2.42% 2.35% 0.85% 0.79% -
Total Cost 159,464 166,650 169,866 183,143 168,948 149,322 142,780 7.65%
-
Net Worth 1,127,000 969,882 970,059 970,422 971,294 1,007,214 971,538 10.41%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 7,286 7,286 7,286 7,286 -
Div Payout % - - - 23.77% 26.48% 21.37% 22.88% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,127,000 969,882 970,059 970,422 971,294 1,007,214 971,538 10.41%
NOSH 485,776 323,294 323,353 323,474 323,764 322,825 323,846 31.07%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 22.09% 20.34% 20.12% 13.99% 13.38% 18.60% 18.28% -
ROE 3.86% 4.23% 4.27% 3.16% 2.83% 3.39% 3.28% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 42.13 64.71 65.77 65.83 60.24 56.82 53.95 -15.21%
EPS 8.94 12.68 12.82 9.48 8.50 10.56 9.83 -6.13%
DPS 0.00 0.00 0.00 2.25 2.25 2.25 2.25 -
NAPS 2.32 3.00 3.00 3.00 3.00 3.12 3.00 -15.76%
Adjusted Per Share Value based on latest NOSH - 323,474
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 15.39 15.73 15.99 16.01 14.66 13.79 13.14 11.12%
EPS 3.27 3.08 3.12 2.31 2.07 2.56 2.39 23.26%
DPS 0.00 0.00 0.00 0.55 0.55 0.55 0.55 -
NAPS 0.8473 0.7292 0.7293 0.7296 0.7302 0.7572 0.7304 10.41%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.98 1.10 1.38 1.35 1.50 1.78 2.00 -
P/RPS 2.33 1.70 2.10 2.05 2.49 3.13 3.71 -26.68%
P/EPS 10.96 8.67 10.77 14.24 17.65 16.85 20.34 -33.80%
EY 9.13 11.53 9.29 7.02 5.67 5.94 4.92 51.06%
DY 0.00 0.00 0.00 1.67 1.50 1.26 1.13 -
P/NAPS 0.42 0.37 0.46 0.45 0.50 0.57 0.67 -26.77%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 25/06/08 26/03/08 -
Price 0.96 1.41 1.18 0.93 1.40 1.54 1.34 -
P/RPS 2.28 2.18 1.79 1.41 2.32 2.71 2.48 -5.45%
P/EPS 10.73 11.12 9.21 9.81 16.48 14.58 13.63 -14.75%
EY 9.32 8.99 10.86 10.19 6.07 6.86 7.34 17.27%
DY 0.00 0.00 0.00 2.42 1.61 1.46 1.68 -
P/NAPS 0.41 0.47 0.39 0.31 0.47 0.49 0.45 -6.02%

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