[IGB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

26-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -7.01%

YoY- -11.59%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	636,500	691,779	688,224	710,336	758,919	694,280	673,931	-3.74%
YoY %	-7.99%	0.52%	-3.11%	-6.40%	9.31%	3.02%	-	-
Horiz. %	94.45%	102.65%	102.12%	105.40%	112.61%	103.02%	100.00%	-
PBT	214,826	213,630	208,362	193,817	206,931	205,323	204,189	3.44%
YoY %	0.56%	2.53%	7.50%	-6.34%	0.78%	0.56%	-	-
Horiz. %	105.21%	104.62%	102.04%	94.92%	101.34%	100.56%	100.00%	-
Tax	-42,186	-41,114	-35,494	-50,560	-54,442	-54,336	-56,470	-17.68%
YoY %	-2.61%	-15.83%	29.80%	7.13%	-0.20%	3.78%	-	-
Horiz. %	74.71%	72.81%	62.85%	89.53%	96.41%	96.22%	100.00%	-
NP	172,640	172,516	172,868	143,257	152,489	150,987	147,719	10.96%
YoY %	0.07%	-0.20%	20.67%	-6.05%	0.99%	2.21%	-	-
Horiz. %	116.87%	116.79%	117.02%	96.98%	103.23%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,534	152,162	154,960	129,983	139,775	140,190	136,851	7.50%
YoY %	0.24%	-1.81%	19.22%	-7.01%	-0.30%	2.44%	-	-
Horiz. %	111.46%	111.19%	113.23%	94.98%	102.14%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.64%	19.25%	17.03%	26.09%	26.31%	26.46%	27.66%	-
YoY %	2.03%	13.04%	-34.73%	-0.84%	-0.57%	-4.34%	-	-
Horiz. %	71.01%	69.60%	61.57%	94.32%	95.12%	95.66%	100.00%	-
Total Cost	463,860	519,263	515,356	567,079	606,430	543,293	526,212	-8.07%
YoY %	-10.67%	0.76%	-9.12%	-6.49%	11.62%	3.25%	-	-
Horiz. %	88.15%	98.68%	97.94%	107.77%	115.24%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,747,222	2,684,794	2,666,118	2,655,865	2,653,920	2,657,714	2,640,131	2.68%
YoY %	2.33%	0.70%	0.39%	0.07%	-0.14%	0.67%	-	-
Horiz. %	104.06%	101.69%	100.98%	100.60%	100.52%	100.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	36,896	36,896	74,146	74,146	37,250	37,250	-
YoY %	-	0.00%	-50.24%	0.00%	99.05%	0.00%	-	-
Horiz. %	-	99.05%	99.05%	199.05%	199.05%	100.00%	100.00%	-
Div Payout %	-	24.25%	23.81%	57.04%	53.05%	26.57%	27.22%	-
YoY %	-	1.85%	-58.26%	7.52%	99.66%	-2.39%	-	-
Horiz. %	-	89.09%	87.47%	209.55%	194.89%	97.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,747,222	2,684,794	2,666,118	2,655,865	2,653,920	2,657,714	2,640,131	2.68%
YoY %	2.33%	0.70%	0.39%	0.07%	-0.14%	0.67%	-	-
Horiz. %	104.06%	101.69%	100.98%	100.60%	100.52%	100.67%	100.00%	-
NOSH	1,468,474	1,467,662	1,483,154	1,481,571	1,475,876	1,479,879	1,490,000	-0.96%
YoY %	0.06%	-1.04%	0.11%	0.39%	-0.27%	-0.68%	-	-
Horiz. %	98.56%	98.50%	99.54%	99.43%	99.05%	99.32%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	27.12%	24.94%	25.12%	20.17%	20.09%	21.75%	21.92%	-
YoY %	8.74%	-0.72%	24.54%	0.40%	-7.63%	-0.78%	-	-
Horiz. %	123.72%	113.78%	114.60%	92.02%	91.65%	99.22%	100.00%	-
ROE	5.55%	5.67%	5.81%	4.89%	5.27%	5.27%	5.18%	-
YoY %	-2.12%	-2.41%	18.81%	-7.21%	0.00%	1.74%	-	-
Horiz. %	107.14%	109.46%	112.16%	94.40%	101.74%	101.74%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	43.34	47.13	46.40	47.94	51.42	46.91	45.23	-2.80%
YoY %	-8.04%	1.57%	-3.21%	-6.77%	9.61%	3.71%	-	-
Horiz. %	95.82%	104.20%	102.59%	105.99%	113.69%	103.71%	100.00%	-
EPS	10.39	10.37	10.45	8.77	9.47	9.47	9.18	8.61%
YoY %	0.19%	-0.77%	19.16%	-7.39%	0.00%	3.16%	-	-
Horiz. %	113.18%	112.96%	113.83%	95.53%	103.16%	103.16%	100.00%	-
DPS	0.00	2.50	2.50	5.00	5.00	2.50	2.50	-
YoY %	0.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.8708	1.8293	1.7976	1.7926	1.7982	1.7959	1.7719	3.69%
YoY %	2.27%	1.76%	0.28%	-0.31%	0.13%	1.35%	-	-
Horiz. %	105.58%	103.24%	101.45%	101.17%	101.48%	101.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,481,571
RPS	46.41	50.45	50.19	51.80	55.34	50.63	49.14	-3.74%
YoY %	-8.01%	0.52%	-3.11%	-6.40%	9.30%	3.03%	-	-
Horiz. %	94.44%	102.67%	102.14%	105.41%	112.62%	103.03%	100.00%	-
EPS	11.12	11.10	11.30	9.48	10.19	10.22	9.98	7.48%
YoY %	0.18%	-1.77%	19.20%	-6.97%	-0.29%	2.40%	-	-
Horiz. %	111.42%	111.22%	113.23%	94.99%	102.10%	102.40%	100.00%	-
DPS	0.00	2.69	2.69	5.41	5.41	2.72	2.72	-
YoY %	0.00%	0.00%	-50.28%	0.00%	98.90%	0.00%	-	-
Horiz. %	0.00%	98.90%	98.90%	198.90%	198.90%	100.00%	100.00%	-
NAPS	2.0033	1.9578	1.9442	1.9367	1.9353	1.938	1.9252	2.68%
YoY %	2.32%	0.70%	0.39%	0.07%	-0.14%	0.66%	-	-
Horiz. %	104.06%	101.69%	100.99%	100.60%	100.52%	100.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.69	1.34	1.37	1.37	1.43	1.55	2.24	-
P/RPS	3.90	2.84	2.95	2.86	2.78	3.30	4.95	-14.70%
YoY %	37.32%	-3.73%	3.15%	2.88%	-15.76%	-33.33%	-	-
Horiz. %	78.79%	57.37%	59.60%	57.78%	56.16%	66.67%	100.00%	-
P/EPS	16.27	12.92	13.11	15.62	15.10	16.36	24.39	-23.67%
YoY %	25.93%	-1.45%	-16.07%	3.44%	-7.70%	-32.92%	-	-
Horiz. %	66.71%	52.97%	53.75%	64.04%	61.91%	67.08%	100.00%	-
EY	6.15	7.74	7.63	6.40	6.62	6.11	4.10	31.06%
YoY %	-20.54%	1.44%	19.22%	-3.32%	8.35%	49.02%	-	-
Horiz. %	150.00%	188.78%	186.10%	156.10%	161.46%	149.02%	100.00%	-
DY	0.00	1.87	1.82	3.65	3.50	1.61	1.12	-
YoY %	0.00%	2.75%	-50.14%	4.29%	117.39%	43.75%	-	-
Horiz. %	0.00%	166.96%	162.50%	325.89%	312.50%	143.75%	100.00%	-
P/NAPS	0.90	0.73	0.76	0.76	0.80	0.86	1.26	-20.11%
YoY %	23.29%	-3.95%	0.00%	-5.00%	-6.98%	-31.75%	-	-
Horiz. %	71.43%	57.94%	60.32%	60.32%	63.49%	68.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	-
Price	1.78	1.65	1.44	1.20	1.29	1.73	1.99	-
P/RPS	4.11	3.50	3.10	2.50	2.51	3.69	4.40	-4.44%
YoY %	17.43%	12.90%	24.00%	-0.40%	-31.98%	-16.14%	-	-
Horiz. %	93.41%	79.55%	70.45%	56.82%	57.05%	83.86%	100.00%	-
P/EPS	17.14	15.91	13.78	13.68	13.62	18.26	21.67	-14.48%
YoY %	7.73%	15.46%	0.73%	0.44%	-25.41%	-15.74%	-	-
Horiz. %	79.10%	73.42%	63.59%	63.13%	62.85%	84.26%	100.00%	-
EY	5.84	6.28	7.26	7.31	7.34	5.48	4.62	16.92%
YoY %	-7.01%	-13.50%	-0.68%	-0.41%	33.94%	18.61%	-	-
Horiz. %	126.41%	135.93%	157.14%	158.23%	158.87%	118.61%	100.00%	-
DY	0.00	1.52	1.74	4.17	3.88	1.45	1.26	-
YoY %	0.00%	-12.64%	-58.27%	7.47%	167.59%	15.08%	-	-
Horiz. %	0.00%	120.63%	138.10%	330.95%	307.94%	115.08%	100.00%	-
P/NAPS	0.95	0.90	0.80	0.67	0.72	0.96	1.12	-10.40%
YoY %	5.56%	12.50%	19.40%	-6.94%	-25.00%	-14.29%	-	-
Horiz. %	84.82%	80.36%	71.43%	59.82%	64.29%	85.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos