[IGB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.89%
YoY- 8.0%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 718,961 696,001 705,538 588,236 619,677 577,080 553,568 18.98%
PBT 202,028 214,592 210,990 162,540 156,329 168,497 161,810 15.90%
Tax -57,361 -60,892 -66,528 -42,032 -43,100 -36,878 -71,354 -13.50%
NP 144,667 153,700 144,462 120,508 113,229 131,618 90,456 36.64%
-
NP to SH 135,915 142,018 133,702 111,672 105,458 119,798 90,456 31.08%
-
Tax Rate 28.39% 28.38% 31.53% 25.86% 27.57% 21.89% 44.10% -
Total Cost 574,294 542,301 561,076 467,728 506,448 445,461 463,112 15.37%
-
Net Worth 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 -0.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 36,302 - - - 36,515 - - -
Div Payout % 26.71% - - - 34.63% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,455,618 2,450,546 2,475,807 2,431,180 2,430,500 1,926,666 2,473,781 -0.48%
NOSH 1,452,083 1,449,170 1,447,323 1,446,528 1,460,637 1,225,770 1,581,398 -5.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.12% 22.08% 20.48% 20.49% 18.27% 22.81% 16.34% -
ROE 5.53% 5.80% 5.40% 4.59% 4.34% 6.22% 3.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.51 48.03 48.65 40.67 42.43 47.08 35.00 25.93%
EPS 9.35 9.80 9.22 7.72 7.20 9.77 5.72 38.63%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.6911 1.691 1.7073 1.6807 1.664 1.5718 1.5643 5.31%
Adjusted Per Share Value based on latest NOSH - 1,446,528
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 52.43 50.75 51.45 42.89 45.19 42.08 40.37 18.97%
EPS 9.91 10.36 9.75 8.14 7.69 8.74 6.60 31.02%
DPS 2.65 0.00 0.00 0.00 2.66 0.00 0.00 -
NAPS 1.7907 1.787 1.8054 1.7728 1.7723 1.4049 1.8039 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 1.78 1.44 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.60 3.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.02 14.69 0.00 0.00 0.00 0.00 0.00 -
EY 5.26 6.81 0.00 0.00 0.00 0.00 0.00 -
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 16/08/05 -
Price 2.18 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.40 3.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.29 17.14 0.00 0.00 0.00 0.00 0.00 -
EY 4.29 5.83 0.00 0.00 0.00 0.00 0.00 -
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.99 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