[IGB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.44%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 688,224 710,336 758,919 694,280 673,931 677,650 654,366 3.40%
PBT 208,362 193,817 206,931 205,323 204,189 201,708 199,731 2.84%
Tax -35,494 -50,560 -54,442 -54,336 -56,470 -44,624 -44,079 -13.39%
NP 172,868 143,257 152,489 150,987 147,719 157,084 155,652 7.20%
-
NP to SH 154,960 129,983 139,775 140,190 136,851 147,031 145,789 4.13%
-
Tax Rate 17.03% 26.09% 26.31% 26.46% 27.66% 22.12% 22.07% -
Total Cost 515,356 567,079 606,430 543,293 526,212 520,566 498,714 2.20%
-
Net Worth 2,666,118 2,655,865 2,653,920 2,657,714 2,640,131 2,569,336 2,552,959 2.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 36,896 74,146 74,146 37,250 37,250 36,611 36,611 0.51%
Div Payout % 23.81% 57.04% 53.05% 26.57% 27.22% 24.90% 25.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,666,118 2,655,865 2,653,920 2,657,714 2,640,131 2,569,336 2,552,959 2.92%
NOSH 1,483,154 1,481,571 1,475,876 1,479,879 1,490,000 1,476,714 1,474,931 0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.12% 20.17% 20.09% 21.75% 21.92% 23.18% 23.79% -
ROE 5.81% 4.89% 5.27% 5.27% 5.18% 5.72% 5.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.40 47.94 51.42 46.91 45.23 45.89 44.37 3.01%
EPS 10.45 8.77 9.47 9.47 9.18 9.96 9.88 3.79%
DPS 2.50 5.00 5.00 2.50 2.50 2.50 2.50 0.00%
NAPS 1.7976 1.7926 1.7982 1.7959 1.7719 1.7399 1.7309 2.54%
Adjusted Per Share Value based on latest NOSH - 1,479,879
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.19 51.80 55.34 50.63 49.14 49.41 47.72 3.40%
EPS 11.30 9.48 10.19 10.22 9.98 10.72 10.63 4.13%
DPS 2.69 5.41 5.41 2.72 2.72 2.67 2.67 0.49%
NAPS 1.9442 1.9367 1.9353 1.938 1.9252 1.8736 1.8616 2.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.37 1.37 1.43 1.55 2.24 2.74 2.68 -
P/RPS 2.95 2.86 2.78 3.30 4.95 5.97 6.04 -37.84%
P/EPS 13.11 15.62 15.10 16.36 24.39 27.52 27.11 -38.25%
EY 7.63 6.40 6.62 6.11 4.10 3.63 3.69 61.94%
DY 1.82 3.65 3.50 1.61 1.12 0.91 0.93 56.13%
P/NAPS 0.76 0.76 0.80 0.86 1.26 1.57 1.55 -37.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 28/05/08 28/02/08 29/11/07 30/08/07 -
Price 1.44 1.20 1.29 1.73 1.99 2.38 2.43 -
P/RPS 3.10 2.50 2.51 3.69 4.40 5.19 5.48 -31.48%
P/EPS 13.78 13.68 13.62 18.26 21.67 23.90 24.58 -31.89%
EY 7.26 7.31 7.34 5.48 4.62 4.18 4.07 46.82%
DY 1.74 4.17 3.88 1.45 1.26 1.05 1.03 41.61%
P/NAPS 0.80 0.67 0.72 0.96 1.12 1.37 1.40 -31.02%

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