[IGB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.19%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 636,500 758,919 654,366 695,662 574,201 538,790 438,906 6.38%
PBT 214,826 206,931 199,731 186,984 157,435 187,800 117,977 10.49%
Tax -42,186 -54,442 -44,079 -51,975 -56,187 -35,690 -39,255 1.20%
NP 172,640 152,489 155,652 135,009 101,248 152,110 78,722 13.96%
-
NP to SH 152,534 139,775 145,789 127,081 101,248 152,110 78,722 11.64%
-
Tax Rate 19.64% 26.31% 22.07% 27.80% 35.69% 19.00% 33.27% -
Total Cost 463,860 606,430 498,714 560,653 472,953 386,680 360,184 4.30%
-
Net Worth 2,747,222 2,653,920 2,552,959 2,471,015 2,464,217 1,965,399 2,049,445 5.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 74,146 36,611 36,464 30,421 57,157 16,436 -
Div Payout % - 53.05% 25.11% 28.69% 30.05% 37.58% 20.88% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,747,222 2,653,920 2,552,959 2,471,015 2,464,217 1,965,399 2,049,445 5.00%
NOSH 1,468,474 1,475,876 1,474,931 1,447,323 1,575,284 1,207,322 1,144,941 4.23%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.12% 20.09% 23.79% 19.41% 17.63% 28.23% 17.94% -
ROE 5.55% 5.27% 5.71% 5.14% 4.11% 7.74% 3.84% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 43.34 51.42 44.37 48.07 36.45 44.63 38.33 2.06%
EPS 10.39 9.47 9.88 8.78 6.43 12.60 6.88 7.10%
DPS 0.00 5.00 2.50 2.52 1.93 4.73 1.44 -
NAPS 1.8708 1.7982 1.7309 1.7073 1.5643 1.6279 1.79 0.73%
Adjusted Per Share Value based on latest NOSH - 1,447,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 46.41 55.34 47.72 50.73 41.87 39.29 32.01 6.38%
EPS 11.12 10.19 10.63 9.27 7.38 11.09 5.74 11.64%
DPS 0.00 5.41 2.67 2.66 2.22 4.17 1.20 -
NAPS 2.0033 1.9353 1.8616 1.8019 1.7969 1.4332 1.4945 4.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 1.69 1.43 2.68 0.00 0.00 0.00 0.00 -
P/RPS 3.90 2.78 6.04 0.00 0.00 0.00 0.00 -
P/EPS 16.27 15.10 27.11 0.00 0.00 0.00 0.00 -
EY 6.15 6.62 3.69 0.00 0.00 0.00 0.00 -
DY 0.00 3.50 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 30/08/07 30/08/06 16/08/05 30/08/04 26/08/03 -
Price 1.78 1.29 2.43 0.00 0.00 0.00 0.00 -
P/RPS 4.11 2.51 5.48 0.00 0.00 0.00 0.00 -
P/EPS 17.14 13.62 24.58 0.00 0.00 0.00 0.00 -
EY 5.84 7.34 4.07 0.00 0.00 0.00 0.00 -
DY 0.00 3.88 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 1.40 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