[IGB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.44%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 705,538 588,236 619,677 577,080 553,568 625,976 504,558 25.12%
PBT 210,990 162,540 156,329 168,497 161,810 170,148 141,742 30.46%
Tax -66,528 -42,032 -43,100 -36,878 -71,354 -66,744 -40,619 39.07%
NP 144,462 120,508 113,229 131,618 90,456 103,404 101,123 26.92%
-
NP to SH 133,702 111,672 105,458 119,798 90,456 103,404 101,123 20.52%
-
Tax Rate 31.53% 25.86% 27.57% 21.89% 44.10% 39.23% 28.66% -
Total Cost 561,076 467,728 506,448 445,461 463,112 522,572 403,435 24.66%
-
Net Worth 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 19.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 36,515 - - - 30,436 -
Div Payout % - - 34.63% - - - 30.10% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 19.90%
NOSH 1,447,323 1,446,528 1,460,637 1,225,770 1,581,398 1,452,303 1,217,441 12.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.48% 20.49% 18.27% 22.81% 16.34% 16.52% 20.04% -
ROE 5.40% 4.59% 4.34% 6.22% 3.66% 4.59% 5.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.65 40.67 42.43 47.08 35.00 43.10 41.44 11.31%
EPS 9.22 7.72 7.20 9.77 5.72 7.12 8.30 7.28%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7073 1.6807 1.664 1.5718 1.5643 1.5523 1.5501 6.67%
Adjusted Per Share Value based on latest NOSH - 1,225,906
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.45 42.89 45.19 42.08 40.37 45.65 36.79 25.13%
EPS 9.75 8.14 7.69 8.74 6.60 7.54 7.37 20.57%
DPS 0.00 0.00 2.66 0.00 0.00 0.00 2.22 -
NAPS 1.8054 1.7728 1.7723 1.4049 1.8039 1.6439 1.3761 19.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 23/02/06 30/11/05 16/08/05 26/05/05 28/02/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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