[IGB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.25%
YoY- -27.48%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 619,677 596,411 574,201 561,266 504,558 534,621 538,790 9.74%
PBT 159,262 180,472 157,435 162,248 141,741 115,539 187,800 -10.37%
Tax -51,257 -51,448 -56,187 -51,521 -38,500 -34,580 -35,690 27.20%
NP 108,005 129,024 101,248 110,727 103,241 80,959 152,110 -20.36%
-
NP to SH 105,457 125,382 101,248 110,727 103,241 80,959 152,110 -21.61%
-
Tax Rate 32.18% 28.51% 35.69% 31.75% 27.16% 29.93% 19.00% -
Total Cost 511,672 467,387 472,953 450,539 401,317 453,662 386,680 20.46%
-
Net Worth 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 11.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 36,464 30,421 30,421 30,421 30,421 28,556 57,157 -25.83%
Div Payout % 34.58% 24.26% 30.05% 27.47% 29.47% 35.27% 37.58% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,301,230 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 11.05%
NOSH 1,458,598 1,225,906 1,575,284 1,452,303 1,216,849 1,205,235 1,207,322 13.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.43% 21.63% 17.63% 19.73% 20.46% 15.14% 28.23% -
ROE 4.58% 6.51% 4.11% 4.91% 5.47% 4.21% 7.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.48 48.65 36.45 38.65 41.46 44.36 44.63 -3.22%
EPS 7.23 10.23 6.43 7.62 8.48 6.72 12.60 -30.87%
DPS 2.50 2.48 1.93 2.09 2.50 2.37 4.73 -34.55%
NAPS 1.5777 1.5718 1.5643 1.5523 1.5516 1.5971 1.6279 -2.06%
Adjusted Per Share Value based on latest NOSH - 1,452,303
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.19 43.49 41.87 40.93 36.79 38.99 39.29 9.74%
EPS 7.69 9.14 7.38 8.07 7.53 5.90 11.09 -21.60%
DPS 2.66 2.22 2.22 2.22 2.22 2.08 4.17 -25.83%
NAPS 1.6781 1.4051 1.7969 1.6439 1.3768 1.4036 1.4332 11.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 -
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