[IGB] YoY TTM 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- 23.84%
YoY- 54.87%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 710,336 677,650 708,869 596,411 534,621 474,133 315,390 14.47%
PBT 193,817 201,708 188,891 180,472 115,539 185,449 100,890 11.48%
Tax -50,560 -44,624 -59,103 -51,448 -34,580 -45,248 -19,784 16.91%
NP 143,257 157,084 129,788 129,024 80,959 140,201 81,106 9.93%
-
NP to SH 129,983 147,031 122,121 125,382 80,959 140,201 81,106 8.17%
-
Tax Rate 26.09% 22.12% 31.29% 28.51% 29.93% 24.40% 19.61% -
Total Cost 567,079 520,566 579,081 467,387 453,662 333,932 234,284 15.85%
-
Net Worth 2,655,865 2,569,336 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 14.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 74,146 36,611 36,464 30,421 28,556 45,037 5,940 52.24%
Div Payout % 57.04% 24.90% 29.86% 24.26% 35.27% 32.12% 7.32% -
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 2,655,865 2,569,336 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 14.59%
NOSH 1,481,571 1,476,714 1,447,554 1,225,906 1,205,235 1,144,069 693,356 13.47%
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 20.17% 23.18% 18.31% 21.63% 15.14% 29.57% 25.72% -
ROE 4.89% 5.72% 4.99% 6.51% 4.21% 7.66% 6.92% -
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 47.94 45.89 48.97 48.65 44.36 41.44 45.49 0.87%
EPS 8.77 9.96 8.44 10.23 6.72 12.25 11.70 -4.68%
DPS 5.00 2.50 2.50 2.48 2.37 3.94 0.86 34.05%
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 51.80 49.41 51.69 43.49 38.99 34.57 23.00 14.47%
EPS 9.48 10.72 8.91 9.14 5.90 10.22 5.91 8.18%
DPS 5.41 2.67 2.66 2.22 2.08 3.28 0.43 52.44%
NAPS 1.9367 1.8736 1.785 1.4051 1.4036 1.3348 0.8545 14.59%
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 2.86 5.97 2.94 0.00 0.00 0.00 0.00 -
P/EPS 15.62 27.52 17.07 0.00 0.00 0.00 0.00 -
EY 6.40 3.63 5.86 0.00 0.00 0.00 0.00 -
DY 3.65 0.91 1.74 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 2.50 5.19 3.43 0.00 0.00 0.00 0.00 -
P/EPS 13.68 23.90 19.91 0.00 0.00 0.00 0.00 -
EY 7.31 4.18 5.02 0.00 0.00 0.00 0.00 -
DY 4.17 1.05 1.49 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