[IGB] YoY Cumulative 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- 98.66%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 517,096 480,691 522,001 432,810 340,956 338,501 264,984 11.77%
PBT 150,252 160,623 160,944 126,373 92,584 161,403 90,447 8.81%
Tax -27,022 -32,932 -45,669 -27,659 -24,877 -27,120 -17,554 7.44%
NP 123,230 127,691 115,275 98,714 67,707 134,283 72,893 9.13%
-
NP to SH 110,762 117,630 106,514 89,849 67,707 134,283 72,893 7.21%
-
Tax Rate 17.98% 20.50% 28.38% 21.89% 26.87% 16.80% 19.41% -
Total Cost 393,866 353,000 406,726 334,096 273,249 204,218 192,091 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 36,969 14,777 - - - 28,595 - -
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 4.18% 4.57% 4.35% 4.66% 3.51% 7.34% 6.21% -
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 34.97 32.53 36.02 35.31 28.25 29.59 38.17 -1.44%
EPS 7.49 7.96 7.35 7.33 5.61 11.74 10.50 -5.46%
DPS 2.50 1.00 0.00 0.00 0.00 2.50 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 37.71 35.05 38.06 31.56 24.86 24.68 19.32 11.77%
EPS 8.08 8.58 7.77 6.55 4.94 9.79 5.32 7.20%
DPS 2.70 1.08 0.00 0.00 0.00 2.09 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 3.92 8.42 4.00 0.00 0.00 0.00 0.00 -
P/EPS 18.29 34.42 19.59 0.00 0.00 0.00 0.00 -
EY 5.47 2.91 5.10 0.00 0.00 0.00 0.00 -
DY 1.82 0.36 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 3.43 7.32 4.66 0.00 0.00 0.00 0.00 -
P/EPS 16.02 29.90 22.86 0.00 0.00 0.00 0.00 -
EY 6.24 3.34 4.38 0.00 0.00 0.00 0.00 -
DY 2.08 0.42 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