[IGBB] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 5.38%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 223,043 204,668 195,041 192,136 211,705 168,783 128,070 9.68%
PBT 34,904 48,518 26,720 58,271 53,338 48,347 81,593 -13.19%
Tax 981 -3,314 -627 -524 7,822 -6,783 -20,069 -
NP 35,885 45,204 26,093 57,747 61,160 41,564 61,524 -8.58%
-
NP to SH 31,720 43,446 27,512 55,850 60,662 41,760 61,524 -10.44%
-
Tax Rate -2.81% 6.83% 2.35% 0.90% -14.66% 14.03% 24.60% -
Total Cost 187,158 159,464 168,948 134,389 150,545 127,219 66,546 18.79%
-
Net Worth 972,571 1,127,000 971,294 991,469 936,240 845,982 816,837 2.94%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - 7,286 6,424 8,009 8,017 6,408 -
Div Payout % - - 26.48% 11.50% 13.20% 19.20% 10.42% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 972,571 1,127,000 971,294 991,469 936,240 845,982 816,837 2.94%
NOSH 486,285 485,776 323,764 322,954 320,630 320,447 321,589 7.13%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 16.09% 22.09% 13.38% 30.06% 28.89% 24.63% 48.04% -
ROE 3.26% 3.86% 2.83% 5.63% 6.48% 4.94% 7.53% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 45.87 42.13 60.24 59.49 66.03 52.67 39.82 2.38%
EPS 6.52 8.94 8.50 17.29 18.92 13.03 19.13 -16.41%
DPS 0.00 0.00 2.25 2.00 2.50 2.50 2.00 -
NAPS 2.00 2.32 3.00 3.07 2.92 2.64 2.54 -3.90%
Adjusted Per Share Value based on latest NOSH - 322,954
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 16.42 15.07 14.36 14.15 15.59 12.43 9.43 9.67%
EPS 2.34 3.20 2.03 4.11 4.47 3.07 4.53 -10.42%
DPS 0.00 0.00 0.54 0.47 0.59 0.59 0.47 -
NAPS 0.7161 0.8298 0.7152 0.73 0.6894 0.6229 0.6014 2.95%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 - - - -
Price 1.03 0.98 1.50 2.60 0.00 0.00 0.00 -
P/RPS 2.25 2.33 2.49 4.37 0.00 0.00 0.00 -
P/EPS 15.79 10.96 17.65 15.03 0.00 0.00 0.00 -
EY 6.33 9.13 5.67 6.65 0.00 0.00 0.00 -
DY 0.00 0.00 1.50 0.77 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.50 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/09/10 30/09/09 26/09/08 17/09/07 18/09/06 27/09/05 20/09/04 -
Price 1.16 0.96 1.40 2.18 0.00 0.00 0.00 -
P/RPS 2.53 2.28 2.32 3.66 0.00 0.00 0.00 -
P/EPS 17.78 10.73 16.48 12.61 0.00 0.00 0.00 -
EY 5.62 9.32 6.07 7.93 0.00 0.00 0.00 -
DY 0.00 0.00 1.61 0.92 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.47 0.71 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