[IGBB] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -30.26%
YoY- -47.06%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 195,041 183,444 174,727 174,447 192,136 197,809 215,342 -6.39%
PBT 26,720 34,414 32,203 41,228 58,271 52,297 64,734 -44.59%
Tax -627 -292 -256 -75 -524 184 681 -
NP 26,093 34,122 31,947 41,153 57,747 52,481 65,415 -45.84%
-
NP to SH 27,512 34,105 31,845 38,950 55,850 52,998 67,178 -44.88%
-
Tax Rate 2.35% 0.85% 0.79% 0.18% 0.90% -0.35% -1.05% -
Total Cost 168,948 149,322 142,780 133,294 134,389 145,328 149,927 8.29%
-
Net Worth 971,294 1,007,214 971,538 998,175 991,469 976,447 963,636 0.52%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 7,286 7,286 7,286 6,424 6,424 6,424 6,424 8.76%
Div Payout % 26.48% 21.37% 22.88% 16.49% 11.50% 12.12% 9.56% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 971,294 1,007,214 971,538 998,175 991,469 976,447 963,636 0.52%
NOSH 323,764 322,825 323,846 323,034 322,954 321,200 321,212 0.52%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 13.38% 18.60% 18.28% 23.59% 30.06% 26.53% 30.38% -
ROE 2.83% 3.39% 3.28% 3.90% 5.63% 5.43% 6.97% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 60.24 56.82 53.95 54.00 59.49 61.58 67.04 -6.88%
EPS 8.50 10.56 9.83 12.06 17.29 16.50 20.91 -45.15%
DPS 2.25 2.25 2.25 2.00 2.00 2.00 2.00 8.17%
NAPS 3.00 3.12 3.00 3.09 3.07 3.04 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 323,034
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 14.36 13.51 12.87 12.84 14.15 14.56 15.86 -6.41%
EPS 2.03 2.51 2.34 2.87 4.11 3.90 4.95 -44.83%
DPS 0.54 0.54 0.54 0.47 0.47 0.47 0.47 9.70%
NAPS 0.7152 0.7416 0.7153 0.735 0.73 0.719 0.7095 0.53%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.50 1.78 2.00 2.50 2.60 2.57 1.67 -
P/RPS 2.49 3.13 3.71 4.63 4.37 4.17 2.49 0.00%
P/EPS 17.65 16.85 20.34 20.73 15.03 15.58 7.99 69.69%
EY 5.67 5.94 4.92 4.82 6.65 6.42 12.52 -41.05%
DY 1.50 1.26 1.13 0.80 0.77 0.78 1.20 16.05%
P/NAPS 0.50 0.57 0.67 0.81 0.85 0.85 0.56 -7.28%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 25/06/08 26/03/08 12/12/07 17/09/07 27/06/07 28/03/07 -
Price 1.40 1.54 1.34 2.21 2.18 2.42 1.75 -
P/RPS 2.32 2.71 2.48 4.09 3.66 3.93 2.61 -7.55%
P/EPS 16.48 14.58 13.63 18.33 12.61 14.67 8.37 57.15%
EY 6.07 6.86 7.34 5.46 7.93 6.82 11.95 -36.36%
DY 1.61 1.46 1.68 0.90 0.92 0.83 1.14 25.90%
P/NAPS 0.47 0.49 0.45 0.72 0.71 0.80 0.58 -13.09%

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