[IGB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.97%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 688,224 673,931 718,961 619,677 504,558 532,166 405,689 9.19%
PBT 208,363 204,189 202,028 156,329 141,742 184,358 114,493 10.48%
Tax -35,495 -56,470 -57,361 -43,100 -40,619 -36,825 -32,018 1.73%
NP 172,868 147,719 144,667 113,229 101,123 147,533 82,475 13.11%
-
NP to SH 154,960 136,851 135,915 105,458 101,123 147,533 82,475 11.07%
-
Tax Rate 17.04% 27.66% 28.39% 27.57% 28.66% 19.97% 27.97% -
Total Cost 515,356 526,212 574,294 506,448 403,435 384,633 323,214 8.07%
-
Net Worth 2,663,060 2,621,473 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 8.18%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 37,036 36,986 36,302 36,515 30,436 57,361 16,395 14.53%
Div Payout % 23.90% 27.03% 26.71% 34.63% 30.10% 38.88% 19.88% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,663,060 2,621,473 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 8.18%
NOSH 1,481,453 1,479,470 1,452,083 1,460,637 1,217,441 1,147,223 1,093,065 5.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 25.12% 21.92% 20.12% 18.27% 20.04% 27.72% 20.33% -
ROE 5.82% 5.22% 5.53% 4.34% 5.36% 7.95% 4.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 46.46 45.55 49.51 42.43 41.44 46.39 37.11 3.81%
EPS 10.46 9.25 9.35 7.20 8.30 12.86 7.54 5.60%
DPS 2.50 2.50 2.50 2.50 2.50 5.00 1.50 8.87%
NAPS 1.7976 1.7719 1.6911 1.664 1.5501 1.6172 1.519 2.84%
Adjusted Per Share Value based on latest NOSH - 1,458,598
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.19 49.14 52.43 45.19 36.79 38.81 29.58 9.20%
EPS 11.30 9.98 9.91 7.69 7.37 10.76 6.01 11.08%
DPS 2.70 2.70 2.65 2.66 2.22 4.18 1.20 14.45%
NAPS 1.9419 1.9116 1.7907 1.7723 1.3761 1.3529 1.2108 8.18%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 1.37 2.24 1.78 0.00 0.00 0.00 0.00 -
P/RPS 2.95 4.92 3.60 0.00 0.00 0.00 0.00 -
P/EPS 13.10 24.22 19.02 0.00 0.00 0.00 0.00 -
EY 7.64 4.13 5.26 0.00 0.00 0.00 0.00 -
DY 1.82 1.12 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.26 1.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.44 1.99 2.18 0.00 0.00 0.00 0.00 -
P/RPS 3.10 4.37 4.40 0.00 0.00 0.00 0.00 -
P/EPS 13.77 21.51 23.29 0.00 0.00 0.00 0.00 -
EY 7.26 4.65 4.29 0.00 0.00 0.00 0.00 -
DY 1.74 1.26 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.29 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