[IGB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.9%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 654,366 713,560 718,961 708,869 695,662 610,242 619,677 3.70%
PBT 199,731 209,006 202,028 188,891 186,984 157,360 159,262 16.34%
Tax -44,079 -58,129 -57,361 -59,103 -51,975 -45,079 -51,257 -9.59%
NP 155,652 150,877 144,667 129,788 135,009 112,281 108,005 27.67%
-
NP to SH 145,789 141,359 135,915 122,121 127,081 107,524 105,457 24.17%
-
Tax Rate 22.07% 27.81% 28.39% 31.29% 27.80% 28.65% 32.18% -
Total Cost 498,714 562,683 574,294 579,081 560,653 497,961 511,672 -1.70%
-
Net Worth 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 7.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 36,611 36,611 36,611 36,464 36,464 36,464 36,464 0.26%
Div Payout % 25.11% 25.90% 26.94% 29.86% 28.69% 33.91% 34.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 7.18%
NOSH 1,474,931 1,482,755 1,464,451 1,447,554 1,447,323 1,446,528 1,458,598 0.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.79% 21.14% 20.12% 18.31% 19.41% 18.40% 17.43% -
ROE 5.71% 5.63% 9.28% 4.99% 5.14% 4.42% 4.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.37 48.12 49.09 48.97 48.07 42.19 42.48 2.95%
EPS 9.88 9.53 9.28 8.44 8.78 7.43 7.23 23.21%
DPS 2.50 2.47 2.50 2.50 2.52 2.52 2.50 0.00%
NAPS 1.7309 1.694 1.00 1.691 1.7073 1.6807 1.5777 6.39%
Adjusted Per Share Value based on latest NOSH - 1,447,554
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.72 52.03 52.43 51.69 50.73 44.50 45.19 3.70%
EPS 10.63 10.31 9.91 8.91 9.27 7.84 7.69 24.16%
DPS 2.67 2.67 2.67 2.66 2.66 2.66 2.66 0.25%
NAPS 1.8616 1.8316 1.0679 1.785 1.8019 1.7728 1.6781 7.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 2.68 2.49 1.78 1.44 0.00 0.00 0.00 -
P/RPS 6.04 5.17 3.63 2.94 0.00 0.00 0.00 -
P/EPS 27.11 26.12 19.18 17.07 0.00 0.00 0.00 -
EY 3.69 3.83 5.21 5.86 0.00 0.00 0.00 -
DY 0.93 0.99 1.40 1.74 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.78 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 -
Price 2.43 2.87 2.18 1.68 0.00 0.00 0.00 -
P/RPS 5.48 5.96 4.44 3.43 0.00 0.00 0.00 -
P/EPS 24.58 30.10 23.49 19.91 0.00 0.00 0.00 -
EY 4.07 3.32 4.26 5.02 0.00 0.00 0.00 -
DY 1.03 0.86 1.15 1.49 0.00 0.00 0.00 -
P/NAPS 1.40 1.69 2.18 0.99 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