[IGB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.22%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 576,348 566,632 718,961 696,001 705,538 588,236 619,677 -4.73%
PBT 206,394 190,452 202,028 214,592 210,990 162,540 156,329 20.40%
Tax -39,964 -45,104 -57,361 -60,892 -66,528 -42,032 -43,100 -4.92%
NP 166,430 145,348 144,667 153,700 144,462 120,508 113,229 29.36%
-
NP to SH 153,450 133,448 135,915 142,018 133,702 111,672 105,458 28.49%
-
Tax Rate 19.36% 23.68% 28.39% 28.38% 31.53% 25.86% 27.57% -
Total Cost 409,918 421,284 574,294 542,301 561,076 467,728 506,448 -13.18%
-
Net Worth 2,558,830 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 3.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 36,302 - - - 36,515 -
Div Payout % - - 26.71% - - - 34.63% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,558,830 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 3.49%
NOSH 1,478,323 1,482,755 1,452,083 1,449,170 1,447,323 1,446,528 1,460,637 0.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 28.88% 25.65% 20.12% 22.08% 20.48% 20.49% 18.27% -
ROE 6.00% 5.31% 5.53% 5.80% 5.40% 4.59% 4.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.99 38.21 49.51 48.03 48.65 40.67 42.43 -5.49%
EPS 10.38 9.00 9.35 9.80 9.22 7.72 7.20 27.70%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7309 1.694 1.6911 1.691 1.7073 1.6807 1.664 2.67%
Adjusted Per Share Value based on latest NOSH - 1,447,554
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.03 41.32 52.43 50.75 51.45 42.89 45.19 -4.73%
EPS 11.19 9.73 9.91 10.36 9.75 8.14 7.69 28.49%
DPS 0.00 0.00 2.65 0.00 0.00 0.00 2.66 -
NAPS 1.8659 1.8316 1.7907 1.787 1.8054 1.7728 1.7723 3.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 2.68 2.49 1.78 1.44 0.00 0.00 0.00 -
P/RPS 6.87 6.52 3.60 3.00 0.00 0.00 0.00 -
P/EPS 25.82 27.67 19.02 14.69 0.00 0.00 0.00 -
EY 3.87 3.61 5.26 6.81 0.00 0.00 0.00 -
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.05 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 -
Price 2.43 2.87 2.18 1.68 0.00 0.00 0.00 -
P/RPS 6.23 7.51 4.40 3.50 0.00 0.00 0.00 -
P/EPS 23.41 31.89 23.29 17.14 0.00 0.00 0.00 -
EY 4.27 3.14 4.29 5.83 0.00 0.00 0.00 -
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.69 1.29 0.99 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