[IGB] QoQ Cumulative 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- -73.53%
YoY- 8.0%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 718,961 522,001 352,769 147,059 619,677 432,810 276,784 88.63%
PBT 202,028 160,944 105,495 40,635 156,329 126,373 80,905 83.75%
Tax -57,361 -45,669 -33,264 -10,508 -43,100 -27,659 -35,677 37.12%
NP 144,667 115,275 72,231 30,127 113,229 98,714 45,228 116.63%
-
NP to SH 135,915 106,514 66,851 27,918 105,458 89,849 45,228 107.82%
-
Tax Rate 28.39% 28.38% 31.53% 25.86% 27.57% 21.89% 44.10% -
Total Cost 574,294 406,726 280,538 116,932 506,448 334,096 231,556 82.92%
-
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% 4.35% 2.70% 1.15% 4.34% 4.66% 1.83% -
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 36.02 24.33 10.17 42.43 35.31 17.50 99.65%
EPS 9.35 7.35 4.61 1.93 7.20 7.33 2.86 119.79%
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 38.06 25.72 10.72 45.19 31.56 20.18 88.66%
EPS 9.91 7.77 4.87 2.04 7.69 6.55 3.30 107.73%
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 4.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.02 19.59 0.00 0.00 0.00 0.00 0.00 -
EY 5.26 5.10 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 4.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.29 22.86 0.00 0.00 0.00 0.00 0.00 -
EY 4.29 4.38 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