[IGB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.37%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 522,001 352,769 147,059 619,677 432,810 276,784 156,494 123.08%
PBT 160,944 105,495 40,635 156,329 126,373 80,905 42,537 142.61%
Tax -45,669 -33,264 -10,508 -43,100 -27,659 -35,677 -16,686 95.54%
NP 115,275 72,231 30,127 113,229 98,714 45,228 25,851 170.67%
-
NP to SH 106,514 66,851 27,918 105,458 89,849 45,228 25,851 156.79%
-
Tax Rate 28.38% 31.53% 25.86% 27.57% 21.89% 44.10% 39.23% -
Total Cost 406,726 280,538 116,932 506,448 334,096 231,556 130,643 113.06%
-
Net Worth 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 2,254,410 5.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 36,515 - - - -
Div Payout % - - - 34.63% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 2,254,410 5.71%
NOSH 1,449,170 1,447,323 1,446,528 1,460,637 1,225,770 1,581,398 1,452,303 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.08% 20.48% 20.49% 18.27% 22.81% 16.34% 16.52% -
ROE 4.35% 2.70% 1.15% 4.34% 4.66% 1.83% 1.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.02 24.33 10.17 42.43 35.31 17.50 10.78 123.33%
EPS 7.35 4.61 1.93 7.20 7.33 2.86 1.78 157.16%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.691 1.7073 1.6807 1.664 1.5718 1.5643 1.5523 5.86%
Adjusted Per Share Value based on latest NOSH - 1,458,598
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.06 25.72 10.72 45.19 31.56 20.18 11.41 123.08%
EPS 7.77 4.87 2.04 7.69 6.55 3.30 1.89 156.40%
DPS 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
NAPS 1.787 1.8054 1.7728 1.7723 1.4049 1.8039 1.6439 5.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 - - - - - - -
Price 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.59 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.10 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 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 16/08/05 26/05/05 -
Price 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.38 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 0.99 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