[IGB] QoQ Annualized Quarter 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- 19.73%
YoY- 47.81%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 566,632 718,961 696,001 705,538 588,236 619,677 577,080 -1.21%
PBT 190,452 202,028 214,592 210,990 162,540 156,329 168,497 8.51%
Tax -45,104 -57,361 -60,892 -66,528 -42,032 -43,100 -36,878 14.38%
NP 145,348 144,667 153,700 144,462 120,508 113,229 131,618 6.84%
-
NP to SH 133,448 135,915 142,018 133,702 111,672 105,458 119,798 7.46%
-
Tax Rate 23.68% 28.39% 28.38% 31.53% 25.86% 27.57% 21.89% -
Total Cost 421,284 574,294 542,301 561,076 467,728 506,448 445,461 -3.65%
-
Net Worth 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 19.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 36,302 - - - 36,515 - -
Div Payout % - 26.71% - - - 34.63% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,511,787 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 19.35%
NOSH 1,482,755 1,452,083 1,449,170 1,447,323 1,446,528 1,460,637 1,225,770 13.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.65% 20.12% 22.08% 20.48% 20.49% 18.27% 22.81% -
ROE 5.31% 5.53% 5.80% 5.40% 4.59% 4.34% 6.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.21 49.51 48.03 48.65 40.67 42.43 47.08 -13.00%
EPS 9.00 9.35 9.80 9.22 7.72 7.20 9.77 -5.33%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.694 1.6911 1.691 1.7073 1.6807 1.664 1.5718 5.12%
Adjusted Per Share Value based on latest NOSH - 1,447,323
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.32 52.43 50.75 51.45 42.89 45.19 42.08 -1.20%
EPS 9.73 9.91 10.36 9.75 8.14 7.69 8.74 7.42%
DPS 0.00 2.65 0.00 0.00 0.00 2.66 0.00 -
NAPS 1.8316 1.7907 1.787 1.8054 1.7728 1.7723 1.4049 19.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 2.49 1.78 1.44 0.00 0.00 0.00 0.00 -
P/RPS 6.52 3.60 3.00 0.00 0.00 0.00 0.00 -
P/EPS 27.67 19.02 14.69 0.00 0.00 0.00 0.00 -
EY 3.61 5.26 6.81 0.00 0.00 0.00 0.00 -
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.05 0.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 -
Price 2.87 2.18 1.68 0.00 0.00 0.00 0.00 -
P/RPS 7.51 4.40 3.50 0.00 0.00 0.00 0.00 -
P/EPS 31.89 23.29 17.14 0.00 0.00 0.00 0.00 -
EY 3.14 4.29 5.83 0.00 0.00 0.00 0.00 -
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.29 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