[IGB] QoQ 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- 130.3%
YoY- 117.79%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 205,710 147,059 186,868 156,025 120,290 156,494 163,602 16.54%
PBT 64,860 40,635 27,947 53,542 35,236 42,537 49,157 20.35%
Tax -22,756 -10,508 -13,434 -5,277 -15,860 -16,686 -13,625 40.90%
NP 42,104 30,127 14,513 48,265 19,376 25,851 35,532 12.01%
-
NP to SH 38,933 27,918 15,607 44,623 19,376 25,851 35,532 6.30%
-
Tax Rate 35.08% 25.86% 48.07% 9.86% 45.01% 39.23% 27.72% -
Total Cost 163,606 116,932 172,355 107,760 100,914 130,643 128,070 17.78%
-
Net Worth 2,471,015 2,431,180 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 19.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 36,464 - - - 30,421 -
Div Payout % - - 233.64% - - - 85.62% -
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 2,471,015 2,431,180 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 19.70%
NOSH 1,447,323 1,446,528 1,458,598 1,225,906 1,575,284 1,452,303 1,216,849 12.29%
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 20.47% 20.49% 7.77% 30.93% 16.11% 16.52% 21.72% -
ROE 1.58% 1.15% 0.68% 2.32% 0.79% 1.15% 1.88% -
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 14.21 10.17 12.81 12.73 7.64 10.78 13.44 3.79%
EPS 2.69 1.93 1.10 3.64 1.23 1.78 2.92 -5.33%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7073 1.6807 1.5777 1.5718 1.5643 1.5523 1.5516 6.60%
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 15.00 10.72 13.63 11.38 8.77 11.41 11.93 16.54%
EPS 2.84 2.04 1.14 3.25 1.41 1.89 2.59 6.35%
DPS 0.00 0.00 2.66 0.00 0.00 0.00 2.22 -
NAPS 1.8019 1.7728 1.6781 1.4051 1.7969 1.6439 1.3768 19.70%
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