[IGB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.56%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 610,242 619,677 596,411 574,201 561,266 504,558 534,621 9.22%
PBT 157,360 159,262 180,472 157,435 162,248 141,741 115,539 22.89%
Tax -45,079 -51,257 -51,448 -56,187 -51,521 -38,500 -34,580 19.35%
NP 112,281 108,005 129,024 101,248 110,727 103,241 80,959 24.38%
-
NP to SH 107,524 105,457 125,382 101,248 110,727 103,241 80,959 20.84%
-
Tax Rate 28.65% 32.18% 28.51% 35.69% 31.75% 27.16% 29.93% -
Total Cost 497,961 511,672 467,387 472,953 450,539 401,317 453,662 6.41%
-
Net Worth 2,431,180 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 16.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 36,464 36,464 30,421 30,421 30,421 30,421 28,556 17.71%
Div Payout % 33.91% 34.58% 24.26% 30.05% 27.47% 29.47% 35.27% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,431,180 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 16.86%
NOSH 1,446,528 1,458,598 1,225,906 1,575,284 1,452,303 1,216,849 1,205,235 12.94%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.40% 17.43% 21.63% 17.63% 19.73% 20.46% 15.14% -
ROE 4.42% 4.58% 6.51% 4.11% 4.91% 5.47% 4.21% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.19 42.48 48.65 36.45 38.65 41.46 44.36 -3.29%
EPS 7.43 7.23 10.23 6.43 7.62 8.48 6.72 6.93%
DPS 2.52 2.50 2.48 1.93 2.09 2.50 2.37 4.18%
NAPS 1.6807 1.5777 1.5718 1.5643 1.5523 1.5516 1.5971 3.46%
Adjusted Per Share Value based on latest NOSH - 1,575,284
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.50 45.19 43.49 41.87 40.93 36.79 38.99 9.22%
EPS 7.84 7.69 9.14 7.38 8.07 7.53 5.90 20.88%
DPS 2.66 2.66 2.22 2.22 2.22 2.22 2.08 17.83%
NAPS 1.7728 1.6781 1.4051 1.7969 1.6439 1.3768 1.4036 16.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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