[IGBB] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 21.29%
YoY- 69.93%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 192,136 197,809 215,342 216,320 211,705 202,602 183,028 3.29%
PBT 58,271 52,297 64,734 62,999 53,338 44,044 30,754 53.30%
Tax -524 184 681 10,309 7,822 7,689 7,019 -
NP 57,747 52,481 65,415 73,308 61,160 51,733 37,773 32.81%
-
NP to SH 55,850 52,998 67,178 73,579 60,662 50,234 35,071 36.48%
-
Tax Rate 0.90% -0.35% -1.05% -16.36% -14.66% -17.46% -22.82% -
Total Cost 134,389 145,328 149,927 143,012 150,545 150,869 145,255 -5.06%
-
Net Worth 991,469 976,447 963,636 962,952 936,240 927,500 640,749 33.88%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 6,424 6,424 6,424 8,009 8,009 8,009 8,009 -13.70%
Div Payout % 11.50% 12.12% 9.56% 10.89% 13.20% 15.94% 22.84% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 991,469 976,447 963,636 962,952 936,240 927,500 640,749 33.88%
NOSH 322,954 321,200 321,212 320,984 320,630 320,934 320,374 0.53%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 30.06% 26.53% 30.38% 33.89% 28.89% 25.53% 20.64% -
ROE 5.63% 5.43% 6.97% 7.64% 6.48% 5.42% 5.47% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 59.49 61.58 67.04 67.39 66.03 63.13 57.13 2.74%
EPS 17.29 16.50 20.91 22.92 18.92 15.65 10.95 35.71%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.85%
NAPS 3.07 3.04 3.00 3.00 2.92 2.89 2.00 33.17%
Adjusted Per Share Value based on latest NOSH - 320,984
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 14.44 14.87 16.19 16.26 15.92 15.23 13.76 3.27%
EPS 4.20 3.98 5.05 5.53 4.56 3.78 2.64 36.39%
DPS 0.48 0.48 0.48 0.60 0.60 0.60 0.60 -13.85%
NAPS 0.7454 0.7341 0.7245 0.7239 0.7039 0.6973 0.4817 33.89%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 - - - -
Price 2.60 2.57 1.67 1.40 0.00 0.00 0.00 -
P/RPS 4.37 4.17 2.49 2.08 0.00 0.00 0.00 -
P/EPS 15.03 15.58 7.99 6.11 0.00 0.00 0.00 -
EY 6.65 6.42 12.52 16.37 0.00 0.00 0.00 -
DY 0.77 0.78 1.20 1.79 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.56 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 17/09/07 27/06/07 28/03/07 14/12/06 18/09/06 04/07/06 24/03/06 -
Price 2.18 2.42 1.75 1.40 0.00 0.00 0.00 -
P/RPS 3.66 3.93 2.61 2.08 0.00 0.00 0.00 -
P/EPS 12.61 14.67 8.37 6.11 0.00 0.00 0.00 -
EY 7.93 6.82 11.95 16.37 0.00 0.00 0.00 -
DY 0.92 0.83 1.14 1.79 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.58 0.47 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