[IGBB] QoQ TTM Result on 30-Apr-2006 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
04-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 43.24%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 215,342 216,320 211,705 202,602 183,028 183,066 168,783 17.58%
PBT 64,734 62,999 53,338 44,044 30,754 49,242 48,347 21.41%
Tax 681 10,309 7,822 7,689 7,019 -5,504 -6,783 -
NP 65,415 73,308 61,160 51,733 37,773 43,738 41,564 35.19%
-
NP to SH 67,178 73,579 60,662 50,234 35,071 43,300 41,760 37.17%
-
Tax Rate -1.05% -16.36% -14.66% -17.46% -22.82% 11.18% 14.03% -
Total Cost 149,927 143,012 150,545 150,869 145,255 139,328 127,219 11.53%
-
Net Worth 963,636 962,952 936,240 927,500 640,749 856,105 845,982 9.04%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 6,424 8,009 8,009 8,009 8,009 8,017 8,017 -13.69%
Div Payout % 9.56% 10.89% 13.20% 15.94% 22.84% 18.52% 19.20% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 963,636 962,952 936,240 927,500 640,749 856,105 845,982 9.04%
NOSH 321,212 320,984 320,630 320,934 320,374 320,638 320,447 0.15%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 30.38% 33.89% 28.89% 25.53% 20.64% 23.89% 24.63% -
ROE 6.97% 7.64% 6.48% 5.42% 5.47% 5.06% 4.94% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 67.04 67.39 66.03 63.13 57.13 57.09 52.67 17.39%
EPS 20.91 22.92 18.92 15.65 10.95 13.50 13.03 36.95%
DPS 2.00 2.50 2.50 2.50 2.50 2.50 2.50 -13.78%
NAPS 3.00 3.00 2.92 2.89 2.00 2.67 2.64 8.87%
Adjusted Per Share Value based on latest NOSH - 320,934
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 16.19 16.26 15.92 15.23 13.76 13.76 12.69 17.57%
EPS 5.05 5.53 4.56 3.78 2.64 3.26 3.14 37.15%
DPS 0.48 0.60 0.60 0.60 0.60 0.60 0.60 -13.78%
NAPS 0.7245 0.7239 0.7039 0.6973 0.4817 0.6436 0.636 9.04%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 - - - - - -
Price 1.67 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.49 2.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.99 6.11 0.00 0.00 0.00 0.00 0.00 -
EY 12.52 16.37 0.00 0.00 0.00 0.00 0.00 -
DY 1.20 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 14/12/06 18/09/06 04/07/06 24/03/06 02/12/05 27/09/05 -
Price 1.75 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.61 2.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.37 6.11 0.00 0.00 0.00 0.00 0.00 -
EY 11.95 16.37 0.00 0.00 0.00 0.00 0.00 -
DY 1.14 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 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