[IGB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.22%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 647,260 636,500 691,779 688,224 710,336 758,919 694,280 -4.56%
PBT 237,847 214,826 213,630 208,362 193,817 206,931 205,323 10.28%
Tax -44,552 -42,186 -41,114 -35,494 -50,560 -54,442 -54,336 -12.38%
NP 193,295 172,640 172,516 172,868 143,257 152,489 150,987 17.88%
-
NP to SH 172,039 152,534 152,162 154,960 129,983 139,775 140,190 14.60%
-
Tax Rate 18.73% 19.64% 19.25% 17.03% 26.09% 26.31% 26.46% -
Total Cost 453,965 463,860 519,263 515,356 567,079 606,430 543,293 -11.27%
-
Net Worth 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 2,657,714 3.40%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 36,896 36,896 74,146 74,146 37,250 -
Div Payout % - - 24.25% 23.81% 57.04% 53.05% 26.57% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 2,657,714 3.40%
NOSH 1,467,188 1,468,474 1,467,662 1,483,154 1,481,571 1,475,876 1,479,879 -0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.86% 27.12% 24.94% 25.12% 20.17% 20.09% 21.75% -
ROE 6.16% 5.55% 5.67% 5.81% 4.89% 5.27% 5.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.12 43.34 47.13 46.40 47.94 51.42 46.91 -4.00%
EPS 11.73 10.39 10.37 10.45 8.77 9.47 9.47 15.32%
DPS 0.00 0.00 2.50 2.50 5.00 5.00 2.50 -
NAPS 1.9048 1.8708 1.8293 1.7976 1.7926 1.7982 1.7959 3.99%
Adjusted Per Share Value based on latest NOSH - 1,483,154
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.20 46.41 50.45 50.19 51.80 55.34 50.63 -4.56%
EPS 12.55 11.12 11.10 11.30 9.48 10.19 10.22 14.65%
DPS 0.00 0.00 2.69 2.69 5.41 5.41 2.72 -
NAPS 2.0379 2.0033 1.9578 1.9442 1.9367 1.9353 1.938 3.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.77 1.69 1.34 1.37 1.37 1.43 1.55 -
P/RPS 4.01 3.90 2.84 2.95 2.86 2.78 3.30 13.85%
P/EPS 15.09 16.27 12.92 13.11 15.62 15.10 16.36 -5.23%
EY 6.62 6.15 7.74 7.63 6.40 6.62 6.11 5.48%
DY 0.00 0.00 1.87 1.82 3.65 3.50 1.61 -
P/NAPS 0.93 0.90 0.73 0.76 0.76 0.80 0.86 5.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 -
Price 1.94 1.78 1.65 1.44 1.20 1.29 1.73 -
P/RPS 4.40 4.11 3.50 3.10 2.50 2.51 3.69 12.43%
P/EPS 16.54 17.14 15.91 13.78 13.68 13.62 18.26 -6.37%
EY 6.04 5.84 6.28 7.26 7.31 7.34 5.48 6.69%
DY 0.00 0.00 1.52 1.74 4.17 3.88 1.45 -
P/NAPS 1.02 0.95 0.90 0.80 0.67 0.72 0.96 4.12%

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