[IGB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.87%
YoY- 88.38%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 192,516 146,516 141,658 196,960 169,232 205,710 147,059 19.64%
PBT 57,426 55,585 47,613 41,084 55,449 64,860 40,635 25.90%
Tax -12,950 -8,706 -11,276 -11,692 -12,405 -22,756 -10,508 14.93%
NP 44,476 46,879 36,337 29,392 43,044 42,104 30,127 29.62%
-
NP to SH 40,905 43,363 33,362 29,401 39,663 38,933 27,918 28.97%
-
Tax Rate 22.55% 15.66% 23.68% 28.46% 22.37% 35.08% 25.86% -
Total Cost 148,040 99,637 105,321 167,568 126,188 163,606 116,932 17.01%
-
Net Worth 2,569,336 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 3.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 36,611 - - - -
Div Payout % - - - 124.52% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,569,336 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 3.74%
NOSH 1,476,714 1,474,931 1,482,755 1,464,451 1,447,554 1,447,323 1,446,528 1.38%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.10% 32.00% 25.65% 14.92% 25.43% 20.47% 20.49% -
ROE 1.59% 1.70% 1.33% 2.01% 1.62% 1.58% 1.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.04 9.93 9.55 13.45 11.69 14.21 10.17 18.00%
EPS 2.77 2.94 2.25 2.03 2.74 2.69 1.93 27.20%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.7399 1.7309 1.694 1.00 1.691 1.7073 1.6807 2.33%
Adjusted Per Share Value based on latest NOSH - 1,464,451
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.04 10.68 10.33 14.36 12.34 15.00 10.72 19.68%
EPS 2.98 3.16 2.43 2.14 2.89 2.84 2.04 28.71%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.8736 1.8616 1.8316 1.0679 1.785 1.8019 1.7728 3.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 2.74 2.68 2.49 1.78 1.44 0.00 0.00 -
P/RPS 21.02 26.98 26.06 13.23 12.32 0.00 0.00 -
P/EPS 98.92 91.16 110.67 88.66 52.55 0.00 0.00 -
EY 1.01 1.10 0.90 1.13 1.90 0.00 0.00 -
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 1.57 1.55 1.47 1.78 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 -
Price 2.38 2.43 2.87 2.18 1.68 0.00 0.00 -
P/RPS 18.26 24.46 30.04 16.21 14.37 0.00 0.00 -
P/EPS 85.92 82.65 127.56 108.58 61.31 0.00 0.00 -
EY 1.16 1.21 0.78 0.92 1.63 0.00 0.00 -
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 1.37 1.40 1.69 2.18 0.99 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