[IGB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.85%
YoY- 20.4%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 670,692 647,260 710,336 677,650 708,869 596,411 534,621 3.84%
PBT 231,774 237,847 193,817 201,708 188,891 180,472 115,539 12.29%
Tax -54,376 -44,552 -50,560 -44,624 -59,103 -51,448 -34,580 7.83%
NP 177,398 193,295 143,257 157,084 129,788 129,024 80,959 13.96%
-
NP to SH 152,364 172,039 129,983 147,031 122,121 125,382 80,959 11.10%
-
Tax Rate 23.46% 18.73% 26.09% 22.12% 31.29% 28.51% 29.93% -
Total Cost 493,294 453,965 567,079 520,566 579,081 467,387 453,662 1.40%
-
Net Worth 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 1,926,879 1,924,881 6.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 36,718 - 74,146 36,611 36,464 30,421 28,556 4.27%
Div Payout % 24.10% - 57.04% 24.90% 29.86% 24.26% 35.27% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 1,926,879 1,924,881 6.78%
NOSH 1,454,479 1,467,188 1,481,571 1,476,714 1,447,554 1,225,906 1,205,235 3.18%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.45% 29.86% 20.17% 23.18% 18.31% 21.63% 15.14% -
ROE 5.34% 6.16% 4.89% 5.72% 4.99% 6.51% 4.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.11 44.12 47.94 45.89 48.97 48.65 44.36 0.64%
EPS 10.48 11.73 8.77 9.96 8.44 10.23 6.72 7.68%
DPS 2.50 0.00 5.00 2.50 2.50 2.48 2.37 0.89%
NAPS 1.9622 1.9048 1.7926 1.7399 1.691 1.5718 1.5971 3.48%
Adjusted Per Share Value based on latest NOSH - 1,476,714
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.91 47.20 51.80 49.41 51.69 43.49 38.99 3.84%
EPS 11.11 12.55 9.48 10.72 8.91 9.14 5.90 11.11%
DPS 2.68 0.00 5.41 2.67 2.66 2.22 2.08 4.31%
NAPS 2.0812 2.0379 1.9367 1.8736 1.785 1.4051 1.4036 6.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - - -
Price 1.79 1.77 1.37 2.74 1.44 0.00 0.00 -
P/RPS 3.88 4.01 2.86 5.97 2.94 0.00 0.00 -
P/EPS 17.09 15.09 15.62 27.52 17.07 0.00 0.00 -
EY 5.85 6.62 6.40 3.63 5.86 0.00 0.00 -
DY 1.40 0.00 3.65 0.91 1.74 0.00 0.00 -
P/NAPS 0.91 0.93 0.76 1.57 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 26/11/08 29/11/07 29/11/06 30/11/05 25/11/04 -
Price 1.90 1.94 1.20 2.38 1.68 0.00 0.00 -
P/RPS 4.12 4.40 2.50 5.19 3.43 0.00 0.00 -
P/EPS 18.14 16.54 13.68 23.90 19.91 0.00 0.00 -
EY 5.51 6.04 7.31 4.18 5.02 0.00 0.00 -
DY 1.32 0.00 4.17 1.05 1.49 0.00 0.00 -
P/NAPS 0.97 1.02 0.67 1.37 0.99 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