[IGB] YoY TTM 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- -8.56%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 758,919 654,366 695,662 574,201 538,790 438,906 260,344 19.50%
PBT 206,931 199,731 186,984 157,435 187,800 117,977 75,737 18.21%
Tax -54,442 -44,079 -51,975 -56,187 -35,690 -39,255 -16,021 22.59%
NP 152,489 155,652 135,009 101,248 152,110 78,722 59,716 16.89%
-
NP to SH 139,775 145,789 127,081 101,248 152,110 78,722 59,716 15.21%
-
Tax Rate 26.31% 22.07% 27.80% 35.69% 19.00% 33.27% 21.15% -
Total Cost 606,430 498,714 560,653 472,953 386,680 360,184 200,628 20.22%
-
Net Worth 2,653,920 2,552,959 2,471,015 2,464,217 1,965,399 2,049,445 1,908,090 5.64%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 74,146 36,611 36,464 30,421 57,157 16,436 14,829 30.73%
Div Payout % 53.05% 25.11% 28.69% 30.05% 37.58% 20.88% 24.83% -
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 2,653,920 2,552,959 2,471,015 2,464,217 1,965,399 2,049,445 1,908,090 5.64%
NOSH 1,475,876 1,474,931 1,447,323 1,575,284 1,207,322 1,144,941 1,142,569 4.35%
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 20.09% 23.79% 19.41% 17.63% 28.23% 17.94% 22.94% -
ROE 5.27% 5.71% 5.14% 4.11% 7.74% 3.84% 3.13% -
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 51.42 44.37 48.07 36.45 44.63 38.33 22.79 14.51%
EPS 9.47 9.88 8.78 6.43 12.60 6.88 5.23 10.39%
DPS 5.00 2.50 2.52 1.93 4.73 1.44 1.30 25.14%
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 55.34 47.72 50.73 41.87 39.29 32.01 18.98 19.50%
EPS 10.19 10.63 9.27 7.38 11.09 5.74 4.35 15.22%
DPS 5.41 2.67 2.66 2.22 4.17 1.20 1.08 30.77%
NAPS 1.9353 1.8616 1.8019 1.7969 1.4332 1.4945 1.3914 5.64%
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 2.78 6.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.10 27.11 0.00 0.00 0.00 0.00 0.00 -
EY 6.62 3.69 0.00 0.00 0.00 0.00 0.00 -
DY 3.50 0.93 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 2.51 5.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.62 24.58 0.00 0.00 0.00 0.00 0.00 -
EY 7.34 4.07 0.00 0.00 0.00 0.00 0.00 -
DY 3.88 1.03 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