[IGB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.99%
YoY- 14.77%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 651,620 642,876 746,324 576,348 705,538 553,568 414,282 7.83%
PBT 243,224 224,808 211,880 206,394 210,990 161,810 124,158 11.85%
Tax -56,912 -49,292 -35,908 -39,964 -66,528 -71,354 -29,722 11.42%
NP 186,312 175,516 175,972 166,430 144,462 90,456 94,436 11.98%
-
NP to SH 158,676 154,444 159,298 153,450 133,702 90,456 94,436 9.02%
-
Tax Rate 23.40% 21.93% 16.95% 19.36% 31.53% 44.10% 23.94% -
Total Cost 465,308 467,360 570,352 409,918 561,076 463,112 319,846 6.44%
-
Net Worth 2,821,311 2,746,519 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 6.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 73,885 - - - - -
Div Payout % - - 46.38% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,821,311 2,746,519 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 6.24%
NOSH 1,458,419 1,468,098 1,477,718 1,478,323 1,447,323 1,581,398 1,204,540 3.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 28.59% 27.30% 23.58% 28.88% 20.48% 16.34% 22.80% -
ROE 5.62% 5.62% 5.99% 6.00% 5.40% 3.66% 4.82% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.68 43.79 50.51 38.99 48.65 35.00 34.39 4.45%
EPS 10.88 10.52 10.78 10.38 9.22 5.72 7.84 5.61%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.9345 1.8708 1.7982 1.7309 1.7073 1.5643 1.6279 2.91%
Adjusted Per Share Value based on latest NOSH - 1,474,931
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.52 46.88 54.42 42.03 51.45 40.37 30.21 7.83%
EPS 11.57 11.26 11.62 11.19 9.75 6.60 6.89 9.01%
DPS 0.00 0.00 5.39 0.00 0.00 0.00 0.00 -
NAPS 2.0573 2.0028 1.9377 1.8659 1.8054 1.8039 1.4299 6.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 1.73 1.69 1.43 2.68 0.00 0.00 0.00 -
P/RPS 3.87 3.86 2.83 6.87 0.00 0.00 0.00 -
P/EPS 15.90 16.06 13.27 25.82 0.00 0.00 0.00 -
EY 6.29 6.22 7.54 3.87 0.00 0.00 0.00 -
DY 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.80 1.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 27/08/08 30/08/07 30/08/06 16/08/05 30/08/04 -
Price 1.84 1.78 1.29 2.43 0.00 0.00 0.00 -
P/RPS 4.12 4.06 2.55 6.23 0.00 0.00 0.00 -
P/EPS 16.91 16.92 11.97 23.41 0.00 0.00 0.00 -
EY 5.91 5.91 8.36 4.27 0.00 0.00 0.00 -
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.72 1.40 0.00 0.00 0.00 -

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
Post a Comment