[IGB] QoQ TTM 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- 23.84%
YoY- 54.87%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 695,662 610,242 619,677 596,411 574,201 561,266 504,558 23.95%
PBT 186,984 157,360 159,262 180,472 157,435 162,248 141,741 20.34%
Tax -51,975 -45,079 -51,257 -51,448 -56,187 -51,521 -38,500 22.21%
NP 135,009 112,281 108,005 129,024 101,248 110,727 103,241 19.64%
-
NP to SH 127,081 107,524 105,457 125,382 101,248 110,727 103,241 14.89%
-
Tax Rate 27.80% 28.65% 32.18% 28.51% 35.69% 31.75% 27.16% -
Total Cost 560,653 497,961 511,672 467,387 472,953 450,539 401,317 25.04%
-
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 36,464 36,464 30,421 30,421 30,421 30,421 12.87%
Div Payout % 28.69% 33.91% 34.58% 24.26% 30.05% 27.47% 29.47% -
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 19.41% 18.40% 17.43% 21.63% 17.63% 19.73% 20.46% -
ROE 5.14% 4.42% 4.58% 6.51% 4.11% 4.91% 5.47% -
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 48.07 42.19 42.48 48.65 36.45 38.65 41.46 10.39%
EPS 8.78 7.43 7.23 10.23 6.43 7.62 8.48 2.35%
DPS 2.52 2.52 2.50 2.48 1.93 2.09 2.50 0.53%
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 50.73 44.50 45.19 43.49 41.87 40.93 36.79 23.95%
EPS 9.27 7.84 7.69 9.14 7.38 8.07 7.53 14.90%
DPS 2.66 2.66 2.66 2.22 2.22 2.22 2.22 12.84%
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