[IGB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.88%
YoY- -11.12%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 146,516 141,658 196,960 169,232 205,710 147,059 186,868 -15.00%
PBT 55,585 47,613 41,084 55,449 64,860 40,635 27,947 58.35%
Tax -8,706 -11,276 -11,692 -12,405 -22,756 -10,508 -13,434 -25.17%
NP 46,879 36,337 29,392 43,044 42,104 30,127 14,513 118.98%
-
NP to SH 43,363 33,362 29,401 39,663 38,933 27,918 15,607 98.00%
-
Tax Rate 15.66% 23.68% 28.46% 22.37% 35.08% 25.86% 48.07% -
Total Cost 99,637 105,321 167,568 126,188 163,606 116,932 172,355 -30.67%
-
Net Worth 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 7.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 36,611 - - - 36,464 -
Div Payout % - - 124.52% - - - 233.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,552,959 2,511,787 1,464,451 2,447,815 2,471,015 2,431,180 2,301,230 7.18%
NOSH 1,474,931 1,482,755 1,464,451 1,447,554 1,447,323 1,446,528 1,458,598 0.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.00% 25.65% 14.92% 25.43% 20.47% 20.49% 7.77% -
ROE 1.70% 1.33% 2.01% 1.62% 1.58% 1.15% 0.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.93 9.55 13.45 11.69 14.21 10.17 12.81 -15.65%
EPS 2.94 2.25 2.03 2.74 2.69 1.93 1.10 92.93%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7309 1.694 1.00 1.691 1.7073 1.6807 1.5777 6.39%
Adjusted Per Share Value based on latest NOSH - 1,447,554
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.68 10.33 14.36 12.34 15.00 10.72 13.63 -15.04%
EPS 3.16 2.43 2.14 2.89 2.84 2.04 1.14 97.69%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 2.66 -
NAPS 1.8616 1.8316 1.0679 1.785 1.8019 1.7728 1.6781 7.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 2.68 2.49 1.78 1.44 0.00 0.00 0.00 -
P/RPS 26.98 26.06 13.23 12.32 0.00 0.00 0.00 -
P/EPS 91.16 110.67 88.66 52.55 0.00 0.00 0.00 -
EY 1.10 0.90 1.13 1.90 0.00 0.00 0.00 -
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.78 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 -
Price 2.43 2.87 2.18 1.68 0.00 0.00 0.00 -
P/RPS 24.46 30.04 16.21 14.37 0.00 0.00 0.00 -
P/EPS 82.65 127.56 108.58 61.31 0.00 0.00 0.00 -
EY 1.21 0.78 0.92 1.63 0.00 0.00 0.00 -
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.69 2.18 0.99 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