[IGB] YoY Annualized Quarter 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- 32.44%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 689,461 640,921 696,001 577,080 454,608 451,334 353,312 11.77%
PBT 200,336 214,164 214,592 168,497 123,445 215,204 120,596 8.81%
Tax -36,029 -43,909 -60,892 -36,878 -33,169 -36,160 -23,405 7.44%
NP 164,306 170,254 153,700 131,618 90,276 179,044 97,190 9.13%
-
NP to SH 147,682 156,840 142,018 119,798 90,276 179,044 97,190 7.21%
-
Tax Rate 17.98% 20.50% 28.38% 21.89% 26.87% 16.80% 19.41% -
Total Cost 525,154 470,666 542,301 445,461 364,332 272,290 256,121 12.70%
-
Net Worth 2,650,894 2,571,161 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 14.53%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 49,293 19,703 - - - 38,126 - -
Div Payout % 33.38% 12.56% - - - 21.29% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,650,894 2,571,161 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 14.53%
NOSH 1,478,798 1,477,763 1,449,170 1,225,770 1,206,898 1,143,807 694,219 13.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.83% 26.56% 22.08% 22.81% 19.86% 39.67% 27.51% -
ROE 5.57% 6.10% 5.80% 6.22% 4.68% 9.78% 8.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 46.62 43.37 48.03 47.08 37.67 39.46 50.89 -1.44%
EPS 9.99 10.61 9.80 9.77 7.48 15.65 14.00 -5.46%
DPS 3.33 1.33 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.7926 1.7399 1.691 1.5718 1.5971 1.60 1.69 0.98%
Adjusted Per Share Value based on latest NOSH - 1,225,906
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.28 46.74 50.75 42.08 33.15 32.91 25.76 11.77%
EPS 10.77 11.44 10.36 8.74 6.58 13.06 7.09 7.20%
DPS 3.59 1.44 0.00 0.00 0.00 2.78 0.00 -
NAPS 1.9331 1.8749 1.787 1.4049 1.4056 1.3345 0.8555 14.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 1.37 2.74 1.44 0.00 0.00 0.00 0.00 -
P/RPS 2.94 6.32 3.00 0.00 0.00 0.00 0.00 -
P/EPS 13.72 25.82 14.69 0.00 0.00 0.00 0.00 -
EY 7.29 3.87 6.81 0.00 0.00 0.00 0.00 -
DY 2.43 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.57 0.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 29/11/06 30/11/05 25/11/04 21/11/03 28/11/02 -
Price 1.20 2.38 1.68 0.00 0.00 0.00 0.00 -
P/RPS 2.57 5.49 3.50 0.00 0.00 0.00 0.00 -
P/EPS 12.02 22.42 17.14 0.00 0.00 0.00 0.00 -
EY 8.32 4.46 5.83 0.00 0.00 0.00 0.00 -
DY 2.78 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.37 0.99 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