[IGB] YoY Quarter 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- 42.06%
YoY- 129.95%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 225,029 214,979 166,311 171,129 193,241 196,960 186,868 3.14%
PBT 122,331 87,946 41,799 58,110 43,565 41,084 27,947 27.88%
Tax -23,224 -30,118 -6,236 -8,472 -23,538 -11,692 -13,434 9.54%
NP 99,107 57,828 35,563 49,638 20,027 29,392 14,513 37.71%
-
NP to SH 91,878 53,098 31,137 44,198 19,221 29,401 15,607 34.35%
-
Tax Rate 18.98% 34.25% 14.92% 14.58% 54.03% 28.46% 48.07% -
Total Cost 125,922 157,151 130,748 121,491 173,214 167,568 172,355 -5.09%
-
Net Worth 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 2,301,230 6.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 36,517 36,368 36,718 - 37,250 36,611 36,464 0.02%
Div Payout % 39.75% 68.49% 117.92% - 193.80% 124.52% 233.64% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 2,301,230 6.48%
NOSH 1,460,699 1,454,739 1,468,726 1,483,154 1,490,000 1,464,451 1,458,598 0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 44.04% 26.90% 21.38% 29.01% 10.36% 14.92% 7.77% -
ROE 2.74% 1.75% 1.11% 1.66% 0.73% 2.01% 0.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 15.41 14.78 11.32 11.54 12.97 13.45 12.81 3.12%
EPS 6.29 3.65 2.12 2.98 1.29 2.03 1.10 33.70%
DPS 2.50 2.50 2.50 0.00 2.50 2.50 2.50 0.00%
NAPS 2.2975 2.084 1.9165 1.7976 1.7719 1.00 1.5777 6.46%
Adjusted Per Share Value based on latest NOSH - 1,483,154
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.41 15.68 12.13 12.48 14.09 14.36 13.63 3.14%
EPS 6.70 3.87 2.27 3.22 1.40 2.14 1.14 34.31%
DPS 2.66 2.65 2.68 0.00 2.72 2.67 2.66 0.00%
NAPS 2.4472 2.2107 2.0526 1.9442 1.9252 1.0679 1.6781 6.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 2.46 2.06 1.98 1.37 2.24 1.78 0.00 -
P/RPS 15.97 13.94 17.49 11.87 17.27 13.23 0.00 -
P/EPS 39.11 56.44 93.40 45.97 173.64 88.66 0.00 -
EY 2.56 1.77 1.07 2.18 0.58 1.13 0.00 -
DY 1.02 1.21 1.26 0.00 1.12 1.40 0.00 -
P/NAPS 1.07 0.99 1.03 0.76 1.26 1.78 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 14/02/11 25/02/10 25/02/09 28/02/08 28/02/07 23/02/06 -
Price 2.70 2.32 1.73 1.44 1.99 2.18 0.00 -
P/RPS 17.53 15.70 15.28 12.48 15.34 16.21 0.00 -
P/EPS 42.93 63.56 81.60 48.32 154.26 108.58 0.00 -
EY 2.33 1.57 1.23 2.07 0.65 0.92 0.00 -
DY 0.93 1.08 1.45 0.00 1.26 1.15 0.00 -
P/NAPS 1.18 1.11 0.90 0.80 1.12 2.18 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