[IGB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.26%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 619,677 577,080 553,568 625,976 504,558 454,608 414,282 30.69%
PBT 156,329 168,497 161,810 170,148 141,742 123,445 124,158 16.55%
Tax -43,100 -36,878 -71,354 -66,744 -40,619 -33,169 -29,722 28.02%
NP 113,229 131,618 90,456 103,404 101,123 90,276 94,436 12.82%
-
NP to SH 105,458 119,798 90,456 103,404 101,123 90,276 94,436 7.61%
-
Tax Rate 27.57% 21.89% 44.10% 39.23% 28.66% 26.87% 23.94% -
Total Cost 506,448 445,461 463,112 522,572 403,435 364,332 319,846 35.73%
-
Net Worth 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 15.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 36,515 - - - 30,436 - - -
Div Payout % 34.63% - - - 30.10% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 15.34%
NOSH 1,460,637 1,225,770 1,581,398 1,452,303 1,217,441 1,206,898 1,204,540 13.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.27% 22.81% 16.34% 16.52% 20.04% 19.86% 22.80% -
ROE 4.34% 6.22% 3.66% 4.59% 5.36% 4.68% 4.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.43 47.08 35.00 43.10 41.44 37.67 34.39 14.99%
EPS 7.20 9.77 5.72 7.12 8.30 7.48 7.84 -5.50%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.664 1.5718 1.5643 1.5523 1.5501 1.5971 1.6279 1.46%
Adjusted Per Share Value based on latest NOSH - 1,452,303
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.19 42.08 40.37 45.65 36.79 33.15 30.21 30.70%
EPS 7.69 8.74 6.60 7.54 7.37 6.58 6.89 7.57%
DPS 2.66 0.00 0.00 0.00 2.22 0.00 0.00 -
NAPS 1.7723 1.4049 1.8039 1.6439 1.3761 1.4056 1.4299 15.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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