[IGBB] QoQ Annualized Quarter 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- -12.36%
YoY- -47.19%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 203,904 185,972 174,727 166,545 163,276 151,104 215,342 -3.57%
PBT 39,610 34,316 32,203 44,052 50,576 25,472 64,734 -27.94%
Tax -748 252 -256 -32 -6 396 681 -
NP 38,862 34,568 31,947 44,020 50,570 25,868 65,415 -29.35%
-
NP to SH 39,384 34,736 31,845 42,112 48,050 25,696 67,178 -29.97%
-
Tax Rate 1.89% -0.73% 0.79% 0.07% 0.01% -1.55% -1.05% -
Total Cost 165,042 151,404 142,780 122,525 112,706 125,236 149,927 6.61%
-
Net Worth 1,012,084 1,007,214 998,943 996,880 991,354 976,447 969,194 2.93%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 7,273 - - - 6,418 -
Div Payout % - - 22.84% - - - 9.55% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 1,012,084 1,007,214 998,943 996,880 991,354 976,447 969,194 2.93%
NOSH 323,349 322,825 323,282 322,614 322,916 321,200 320,925 0.50%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 19.06% 18.59% 18.28% 26.43% 30.97% 17.12% 30.38% -
ROE 3.89% 3.45% 3.19% 4.22% 4.85% 2.63% 6.93% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 63.06 57.61 54.05 51.62 50.56 47.04 67.10 -4.05%
EPS 12.18 10.76 9.86 13.05 14.88 8.00 20.93 -30.31%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.00 -
NAPS 3.13 3.12 3.09 3.09 3.07 3.04 3.02 2.41%
Adjusted Per Share Value based on latest NOSH - 323,034
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.01 13.69 12.87 12.26 12.02 11.13 15.86 -3.60%
EPS 2.90 2.56 2.34 3.10 3.54 1.89 4.95 -30.00%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.47 -
NAPS 0.7452 0.7416 0.7355 0.734 0.7299 0.719 0.7136 2.93%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
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 2.38 3.09 3.70 4.84 5.14 5.46 2.49 -2.96%
P/EPS 12.32 16.54 20.30 19.15 17.47 32.13 7.98 33.61%
EY 8.12 6.04 4.93 5.22 5.72 3.11 12.53 -25.13%
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.20 -
P/NAPS 0.48 0.57 0.65 0.81 0.85 0.85 0.55 -8.68%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
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 2.22 2.67 2.48 4.28 4.31 5.14 2.61 -10.23%
P/EPS 11.49 14.31 13.60 16.93 14.65 30.25 8.36 23.64%
EY 8.70 6.99 7.35 5.91 6.83 3.31 11.96 -19.13%
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.14 -
P/NAPS 0.45 0.49 0.43 0.72 0.71 0.80 0.58 -15.57%

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