[IGB] QoQ TTM 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- 18.19%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 713,560 718,961 708,869 695,662 610,242 619,677 596,411 12.71%
PBT 209,006 202,028 188,891 186,984 157,360 159,262 180,472 10.29%
Tax -58,129 -57,361 -59,103 -51,975 -45,079 -51,257 -51,448 8.48%
NP 150,877 144,667 129,788 135,009 112,281 108,005 129,024 11.00%
-
NP to SH 141,359 135,915 122,121 127,081 107,524 105,457 125,382 8.33%
-
Tax Rate 27.81% 28.39% 31.29% 27.80% 28.65% 32.18% 28.51% -
Total Cost 562,683 574,294 579,081 560,653 497,961 511,672 467,387 13.18%
-
Net Worth 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 1,926,879 19.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 36,611 36,611 36,464 36,464 36,464 36,464 30,421 13.15%
Div Payout % 25.90% 26.94% 29.86% 28.69% 33.91% 34.58% 24.26% -
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 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 1,926,879 19.34%
NOSH 1,482,755 1,464,451 1,447,554 1,447,323 1,446,528 1,458,598 1,225,906 13.53%
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 21.14% 20.12% 18.31% 19.41% 18.40% 17.43% 21.63% -
ROE 5.63% 9.28% 4.99% 5.14% 4.42% 4.58% 6.51% -
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 48.12 49.09 48.97 48.07 42.19 42.48 48.65 -0.72%
EPS 9.53 9.28 8.44 8.78 7.43 7.23 10.23 -4.61%
DPS 2.47 2.50 2.50 2.52 2.52 2.50 2.48 -0.26%
NAPS 1.694 1.00 1.691 1.7073 1.6807 1.5777 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 52.03 52.43 51.69 50.73 44.50 45.19 43.49 12.70%
EPS 10.31 9.91 8.91 9.27 7.84 7.69 9.14 8.36%
DPS 2.67 2.67 2.66 2.66 2.66 2.66 2.22 13.10%
NAPS 1.8316 1.0679 1.785 1.8019 1.7728 1.6781 1.4051 19.34%
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 5.17 3.63 2.94 0.00 0.00 0.00 0.00 -
P/EPS 26.12 19.18 17.07 0.00 0.00 0.00 0.00 -
EY 3.83 5.21 5.86 0.00 0.00 0.00 0.00 -
DY 0.99 1.40 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.78 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 5.96 4.44 3.43 0.00 0.00 0.00 0.00 -
P/EPS 30.10 23.49 19.91 0.00 0.00 0.00 0.00 -
EY 3.32 4.26 5.02 0.00 0.00 0.00 0.00 -
DY 0.86 1.15 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.18 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