[IGB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.96%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 718,961 708,869 695,662 610,242 619,677 596,411 574,201 16.12%
PBT 202,028 188,891 186,984 157,360 159,262 180,472 157,435 18.03%
Tax -57,361 -59,103 -51,975 -45,079 -51,257 -51,448 -56,187 1.38%
NP 144,667 129,788 135,009 112,281 108,005 129,024 101,248 26.77%
-
NP to SH 135,915 122,121 127,081 107,524 105,457 125,382 101,248 21.62%
-
Tax Rate 28.39% 31.29% 27.80% 28.65% 32.18% 28.51% 35.69% -
Total Cost 574,294 579,081 560,653 497,961 511,672 467,387 472,953 13.77%
-
Net Worth 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 1,926,879 2,464,217 -29.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 36,611 36,464 36,464 36,464 36,464 30,421 30,421 13.10%
Div Payout % 26.94% 29.86% 28.69% 33.91% 34.58% 24.26% 30.05% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 1,926,879 2,464,217 -29.24%
NOSH 1,464,451 1,447,554 1,447,323 1,446,528 1,458,598 1,225,906 1,575,284 -4.73%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.12% 18.31% 19.41% 18.40% 17.43% 21.63% 17.63% -
ROE 9.28% 4.99% 5.14% 4.42% 4.58% 6.51% 4.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.09 48.97 48.07 42.19 42.48 48.65 36.45 21.88%
EPS 9.28 8.44 8.78 7.43 7.23 10.23 6.43 27.62%
DPS 2.50 2.50 2.52 2.52 2.50 2.48 1.93 18.77%
NAPS 1.00 1.691 1.7073 1.6807 1.5777 1.5718 1.5643 -25.73%
Adjusted Per Share Value based on latest NOSH - 1,446,528
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 52.43 51.69 50.73 44.50 45.19 43.49 41.87 16.12%
EPS 9.91 8.91 9.27 7.84 7.69 9.14 7.38 21.64%
DPS 2.67 2.66 2.66 2.66 2.66 2.22 2.22 13.05%
NAPS 1.0679 1.785 1.8019 1.7728 1.6781 1.4051 1.7969 -29.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 1.78 1.44 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.63 2.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.18 17.07 0.00 0.00 0.00 0.00 0.00 -
EY 5.21 5.86 0.00 0.00 0.00 0.00 0.00 -
DY 1.40 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.85 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 16/08/05 -
Price 2.18 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.44 3.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.49 19.91 0.00 0.00 0.00 0.00 0.00 -
EY 4.26 5.02 0.00 0.00 0.00 0.00 0.00 -
DY 1.15 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.99 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