[IGB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.52%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 746,324 576,348 705,538 553,568 414,282 401,034 324,454 14.87%
PBT 211,880 206,394 210,990 161,810 124,158 117,274 110,306 11.48%
Tax -35,908 -39,964 -66,528 -71,354 -29,722 -31,986 -24,842 6.32%
NP 175,972 166,430 144,462 90,456 94,436 85,288 85,464 12.77%
-
NP to SH 159,298 153,450 133,702 90,456 94,436 85,288 85,464 10.92%
-
Tax Rate 16.95% 19.36% 31.53% 44.10% 23.94% 27.27% 22.52% -
Total Cost 570,352 409,918 561,076 463,112 319,846 315,746 238,990 15.58%
-
Net Worth 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 5.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 73,885 - - - - - - -
Div Payout % 46.38% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 5.66%
NOSH 1,477,718 1,478,323 1,447,323 1,581,398 1,204,540 1,143,270 1,142,566 4.37%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 23.58% 28.88% 20.48% 16.34% 22.80% 21.27% 26.34% -
ROE 5.99% 6.00% 5.40% 3.66% 4.82% 4.17% 4.48% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.51 38.99 48.65 35.00 34.39 35.08 28.40 10.06%
EPS 10.78 10.38 9.22 5.72 7.84 7.46 7.48 6.27%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7982 1.7309 1.7073 1.5643 1.6279 1.79 1.67 1.23%
Adjusted Per Share Value based on latest NOSH - 1,575,284
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.42 42.03 51.45 40.37 30.21 29.24 23.66 14.87%
EPS 11.62 11.19 9.75 6.60 6.89 6.22 6.23 10.93%
DPS 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9377 1.8659 1.8054 1.8039 1.4299 1.4923 1.3914 5.66%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 - - - - - -
Price 1.43 2.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.83 6.87 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.27 25.82 0.00 0.00 0.00 0.00 0.00 -
EY 7.54 3.87 0.00 0.00 0.00 0.00 0.00 -
DY 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.55 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 30/08/07 30/08/06 16/08/05 30/08/04 26/08/03 29/08/02 -
Price 1.29 2.43 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.55 6.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.97 23.41 0.00 0.00 0.00 0.00 0.00 -
EY 8.36 4.27 0.00 0.00 0.00 0.00 0.00 -
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.40 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