[IGB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 139.45%
YoY- 47.81%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 141,658 718,961 522,001 352,769 147,059 619,677 432,810 -52.53%
PBT 47,613 202,028 160,944 105,495 40,635 156,329 126,373 -47.86%
Tax -11,276 -57,361 -45,669 -33,264 -10,508 -43,100 -27,659 -45.04%
NP 36,337 144,667 115,275 72,231 30,127 113,229 98,714 -48.66%
-
NP to SH 33,362 135,915 106,514 66,851 27,918 105,458 89,849 -48.37%
-
Tax Rate 23.68% 28.39% 28.38% 31.53% 25.86% 27.57% 21.89% -
Total Cost 105,321 574,294 406,726 280,538 116,932 506,448 334,096 -53.71%
-
Net Worth 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 19.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 36,302 - - - 36,515 - -
Div Payout % - 26.71% - - - 34.63% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 19.35%
NOSH 1,482,755 1,452,083 1,449,170 1,447,323 1,446,528 1,460,637 1,225,770 13.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.65% 20.12% 22.08% 20.48% 20.49% 18.27% 22.81% -
ROE 1.33% 5.53% 4.35% 2.70% 1.15% 4.34% 4.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.55 49.51 36.02 24.33 10.17 42.43 35.31 -58.21%
EPS 2.25 9.35 7.35 4.61 1.93 7.20 7.33 -54.52%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.694 1.6911 1.691 1.7073 1.6807 1.664 1.5718 5.12%
Adjusted Per Share Value based on latest NOSH - 1,447,323
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.33 52.43 38.06 25.72 10.72 45.19 31.56 -52.53%
EPS 2.43 9.91 7.77 4.87 2.04 7.69 6.55 -48.40%
DPS 0.00 2.65 0.00 0.00 0.00 2.66 0.00 -
NAPS 1.8316 1.7907 1.787 1.8054 1.7728 1.7723 1.4049 19.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 2.49 1.78 1.44 0.00 0.00 0.00 0.00 -
P/RPS 26.06 3.60 4.00 0.00 0.00 0.00 0.00 -
P/EPS 110.67 19.02 19.59 0.00 0.00 0.00 0.00 -
EY 0.90 5.26 5.10 0.00 0.00 0.00 0.00 -
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.05 0.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 -
Price 2.87 2.18 1.68 0.00 0.00 0.00 0.00 -
P/RPS 30.04 4.40 4.66 0.00 0.00 0.00 0.00 -
P/EPS 127.56 23.29 22.86 0.00 0.00 0.00 0.00 -
EY 0.78 4.29 4.38 0.00 0.00 0.00 0.00 -
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.29 0.99 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