[IGBB] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -21.11%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 174,727 174,447 192,136 197,809 215,342 216,320 211,705 -11.98%
PBT 32,203 41,228 58,271 52,297 64,734 62,999 53,338 -28.50%
Tax -256 -75 -524 184 681 10,309 7,822 -
NP 31,947 41,153 57,747 52,481 65,415 73,308 61,160 -35.06%
-
NP to SH 31,845 38,950 55,850 52,998 67,178 73,579 60,662 -34.84%
-
Tax Rate 0.79% 0.18% 0.90% -0.35% -1.05% -16.36% -14.66% -
Total Cost 142,780 133,294 134,389 145,328 149,927 143,012 150,545 -3.45%
-
Net Worth 971,538 998,175 991,469 976,447 963,636 962,952 936,240 2.49%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 7,286 6,424 6,424 6,424 6,424 8,009 8,009 -6.09%
Div Payout % 22.88% 16.49% 11.50% 12.12% 9.56% 10.89% 13.20% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 971,538 998,175 991,469 976,447 963,636 962,952 936,240 2.49%
NOSH 323,846 323,034 322,954 321,200 321,212 320,984 320,630 0.66%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 18.28% 23.59% 30.06% 26.53% 30.38% 33.89% 28.89% -
ROE 3.28% 3.90% 5.63% 5.43% 6.97% 7.64% 6.48% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 53.95 54.00 59.49 61.58 67.04 67.39 66.03 -12.57%
EPS 9.83 12.06 17.29 16.50 20.91 22.92 18.92 -35.29%
DPS 2.25 2.00 2.00 2.00 2.00 2.50 2.50 -6.76%
NAPS 3.00 3.09 3.07 3.04 3.00 3.00 2.92 1.81%
Adjusted Per Share Value based on latest NOSH - 321,200
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 13.14 13.11 14.44 14.87 16.19 16.26 15.92 -11.97%
EPS 2.39 2.93 4.20 3.98 5.05 5.53 4.56 -34.91%
DPS 0.55 0.48 0.48 0.48 0.48 0.60 0.60 -5.62%
NAPS 0.7304 0.7504 0.7454 0.7341 0.7245 0.7239 0.7039 2.48%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - -
Price 2.00 2.50 2.60 2.57 1.67 1.40 0.00 -
P/RPS 3.71 4.63 4.37 4.17 2.49 2.08 0.00 -
P/EPS 20.34 20.73 15.03 15.58 7.99 6.11 0.00 -
EY 4.92 4.82 6.65 6.42 12.52 16.37 0.00 -
DY 1.13 0.80 0.77 0.78 1.20 1.79 0.00 -
P/NAPS 0.67 0.81 0.85 0.85 0.56 0.47 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 12/12/07 17/09/07 27/06/07 28/03/07 14/12/06 18/09/06 -
Price 1.34 2.21 2.18 2.42 1.75 1.40 0.00 -
P/RPS 2.48 4.09 3.66 3.93 2.61 2.08 0.00 -
P/EPS 13.63 18.33 12.61 14.67 8.37 6.11 0.00 -
EY 7.34 5.46 7.93 6.82 11.95 16.37 0.00 -
DY 1.68 0.90 0.92 0.83 1.14 1.79 0.00 -
P/NAPS 0.45 0.72 0.71 0.80 0.58 0.47 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