[IGB] QoQ Cumulative 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- 59.33%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 288,174 141,658 718,961 522,001 352,769 147,059 619,677 -40.05%
PBT 103,197 47,613 202,028 160,944 105,495 40,635 156,329 -24.24%
Tax -19,982 -11,276 -57,361 -45,669 -33,264 -10,508 -43,100 -40.18%
NP 83,215 36,337 144,667 115,275 72,231 30,127 113,229 -18.60%
-
NP to SH 76,725 33,362 135,915 106,514 66,851 27,918 105,458 -19.15%
-
Tax Rate 19.36% 23.68% 28.39% 28.38% 31.53% 25.86% 27.57% -
Total Cost 204,959 105,321 574,294 406,726 280,538 116,932 506,448 -45.37%
-
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 3.00% 1.33% 5.53% 4.35% 2.70% 1.15% 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 19.49 9.55 49.51 36.02 24.33 10.17 42.43 -40.55%
EPS 5.19 2.25 9.35 7.35 4.61 1.93 7.20 -19.65%
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 21.01 10.33 52.43 38.06 25.72 10.72 45.19 -40.06%
EPS 5.59 2.43 9.91 7.77 4.87 2.04 7.69 -19.20%
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 13.75 26.06 3.60 4.00 0.00 0.00 0.00 -
P/EPS 51.64 110.67 19.02 19.59 0.00 0.00 0.00 -
EY 1.94 0.90 5.26 5.10 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 12.47 30.04 4.40 4.66 0.00 0.00 0.00 -
P/EPS 46.82 127.56 23.29 22.86 0.00 0.00 0.00 -
EY 2.14 0.78 4.29 4.38 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