[IGBB] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 5.38%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 183,444 174,727 174,447 192,136 197,809 215,342 216,320 -10.41%
PBT 34,414 32,203 41,228 58,271 52,297 64,734 62,999 -33.20%
Tax -292 -256 -75 -524 184 681 10,309 -
NP 34,122 31,947 41,153 57,747 52,481 65,415 73,308 -39.96%
-
NP to SH 34,105 31,845 38,950 55,850 52,998 67,178 73,579 -40.13%
-
Tax Rate 0.85% 0.79% 0.18% 0.90% -0.35% -1.05% -16.36% -
Total Cost 149,322 142,780 133,294 134,389 145,328 149,927 143,012 2.92%
-
Net Worth 1,007,214 971,538 998,175 991,469 976,447 963,636 962,952 3.04%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 7,286 7,286 6,424 6,424 6,424 6,424 8,009 -6.11%
Div Payout % 21.37% 22.88% 16.49% 11.50% 12.12% 9.56% 10.89% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 1,007,214 971,538 998,175 991,469 976,447 963,636 962,952 3.04%
NOSH 322,825 323,846 323,034 322,954 321,200 321,212 320,984 0.38%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.60% 18.28% 23.59% 30.06% 26.53% 30.38% 33.89% -
ROE 3.39% 3.28% 3.90% 5.63% 5.43% 6.97% 7.64% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 56.82 53.95 54.00 59.49 61.58 67.04 67.39 -10.76%
EPS 10.56 9.83 12.06 17.29 16.50 20.91 22.92 -40.37%
DPS 2.25 2.25 2.00 2.00 2.00 2.00 2.50 -6.78%
NAPS 3.12 3.00 3.09 3.07 3.04 3.00 3.00 2.65%
Adjusted Per Share Value based on latest NOSH - 322,954
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 13.51 12.87 12.84 14.15 14.56 15.86 15.93 -10.41%
EPS 2.51 2.34 2.87 4.11 3.90 4.95 5.42 -40.17%
DPS 0.54 0.54 0.47 0.47 0.47 0.47 0.59 -5.73%
NAPS 0.7416 0.7153 0.735 0.73 0.719 0.7095 0.709 3.04%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.78 2.00 2.50 2.60 2.57 1.67 1.40 -
P/RPS 3.13 3.71 4.63 4.37 4.17 2.49 2.08 31.34%
P/EPS 16.85 20.34 20.73 15.03 15.58 7.99 6.11 96.77%
EY 5.94 4.92 4.82 6.65 6.42 12.52 16.37 -49.15%
DY 1.26 1.13 0.80 0.77 0.78 1.20 1.79 -20.88%
P/NAPS 0.57 0.67 0.81 0.85 0.85 0.56 0.47 13.73%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 12/12/07 17/09/07 27/06/07 28/03/07 14/12/06 -
Price 1.54 1.34 2.21 2.18 2.42 1.75 1.40 -
P/RPS 2.71 2.48 4.09 3.66 3.93 2.61 2.08 19.30%
P/EPS 14.58 13.63 18.33 12.61 14.67 8.37 6.11 78.66%
EY 6.86 7.34 5.46 7.93 6.82 11.95 16.37 -44.03%
DY 1.46 1.68 0.90 0.92 0.83 1.14 1.79 -12.71%
P/NAPS 0.49 0.45 0.72 0.71 0.80 0.58 0.47 2.81%

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