[IGB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.45%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 673,931 480,691 288,174 141,658 718,961 522,001 352,769 53.78%
PBT 204,189 160,623 103,197 47,613 202,028 160,944 105,495 55.12%
Tax -56,470 -32,932 -19,982 -11,276 -57,361 -45,669 -33,264 42.17%
NP 147,719 127,691 83,215 36,337 144,667 115,275 72,231 60.90%
-
NP to SH 136,851 117,630 76,725 33,362 135,915 106,514 66,851 61.01%
-
Tax Rate 27.66% 20.50% 19.36% 23.68% 28.39% 28.38% 31.53% -
Total Cost 526,212 353,000 204,959 105,321 574,294 406,726 280,538 51.92%
-
Net Worth 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 2,450,546 2,475,807 3.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 36,986 14,777 - - 36,302 - - -
Div Payout % 27.03% 12.56% - - 26.71% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 2,450,546 2,475,807 3.87%
NOSH 1,479,470 1,477,763 1,478,323 1,482,755 1,452,083 1,449,170 1,447,323 1.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.92% 26.56% 28.88% 25.65% 20.12% 22.08% 20.48% -
ROE 5.22% 4.57% 3.00% 1.33% 5.53% 4.35% 2.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 45.55 32.53 19.49 9.55 49.51 36.02 24.33 51.72%
EPS 9.25 7.96 5.19 2.25 9.35 7.35 4.61 58.88%
DPS 2.50 1.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.7719 1.7399 1.7309 1.694 1.6911 1.691 1.7073 2.49%
Adjusted Per Share Value based on latest NOSH - 1,482,755
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.14 35.05 21.01 10.33 52.43 38.06 25.72 53.79%
EPS 9.98 8.58 5.59 2.43 9.91 7.77 4.87 61.12%
DPS 2.70 1.08 0.00 0.00 2.65 0.00 0.00 -
NAPS 1.9116 1.8749 1.8659 1.8316 1.7907 1.787 1.8054 3.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 2.24 2.74 2.68 2.49 1.78 1.44 0.00 -
P/RPS 4.92 8.42 13.75 26.06 3.60 4.00 0.00 -
P/EPS 24.22 34.42 51.64 110.67 19.02 19.59 0.00 -
EY 4.13 2.91 1.94 0.90 5.26 5.10 0.00 -
DY 1.12 0.36 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 1.26 1.57 1.55 1.47 1.05 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 1.99 2.38 2.43 2.87 2.18 1.68 0.00 -
P/RPS 4.37 7.32 12.47 30.04 4.40 4.66 0.00 -
P/EPS 21.51 29.90 46.82 127.56 23.29 22.86 0.00 -
EY 4.65 3.34 2.14 0.78 4.29 4.38 0.00 -
DY 1.26 0.42 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 1.12 1.37 1.40 1.69 1.29 0.99 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