[IGBB] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 12.79%
YoY- 180.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 163,276 151,104 215,342 221,072 209,688 221,236 183,028 -7.34%
PBT 50,576 25,472 64,734 75,393 63,502 75,220 30,754 39.45%
Tax -6 396 681 976 2,404 2,384 7,093 -
NP 50,570 25,868 65,415 76,369 65,906 77,604 37,847 21.37%
-
NP to SH 48,050 25,696 67,178 79,749 70,706 82,416 35,071 23.42%
-
Tax Rate 0.01% -1.55% -1.05% -1.29% -3.79% -3.17% -23.06% -
Total Cost 112,706 125,236 149,927 144,702 143,782 143,632 145,181 -15.57%
-
Net Worth 991,354 976,447 969,194 963,156 937,609 927,500 907,991 6.04%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 6,418 - - - 8,021 -
Div Payout % - - 9.55% - - - 22.87% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 991,354 976,447 969,194 963,156 937,609 927,500 907,991 6.04%
NOSH 322,916 321,200 320,925 321,052 321,098 320,934 320,844 0.43%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 30.97% 17.12% 30.38% 34.55% 31.43% 35.08% 20.68% -
ROE 4.85% 2.63% 6.93% 8.28% 7.54% 8.89% 3.86% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 50.56 47.04 67.10 68.86 65.30 68.93 57.05 -7.75%
EPS 14.88 8.00 20.93 24.84 22.02 25.68 10.94 22.82%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 3.07 3.04 3.02 3.00 2.92 2.89 2.83 5.59%
Adjusted Per Share Value based on latest NOSH - 320,984
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 12.28 11.36 16.19 16.62 15.76 16.63 13.76 -7.32%
EPS 3.61 1.93 5.05 6.00 5.32 6.20 2.64 23.26%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.60 -
NAPS 0.7453 0.7341 0.7286 0.7241 0.7049 0.6973 0.6826 6.05%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 - - - -
Price 2.60 2.57 1.67 1.40 0.00 0.00 0.00 -
P/RPS 5.14 5.46 2.49 2.03 0.00 0.00 0.00 -
P/EPS 17.47 32.13 7.98 5.64 0.00 0.00 0.00 -
EY 5.72 3.11 12.53 17.74 0.00 0.00 0.00 -
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.55 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 17/09/07 27/06/07 28/03/07 14/12/06 18/09/06 04/07/06 24/03/06 -
Price 2.18 2.42 1.75 1.40 0.00 0.00 0.00 -
P/RPS 4.31 5.14 2.61 2.03 0.00 0.00 0.00 -
P/EPS 14.65 30.25 8.36 5.64 0.00 0.00 0.00 -
EY 6.83 3.31 11.96 17.74 0.00 0.00 0.00 -
DY 0.00 0.00 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.58 0.47 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