[IGBB] QoQ TTM Result on 31-Jan-2006 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -19.0%
YoY- -21.1%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 216,320 211,705 202,602 183,028 183,066 168,783 157,237 23.62%
PBT 62,999 53,338 44,044 30,754 49,242 48,347 55,351 8.98%
Tax 10,309 7,822 7,689 7,019 -5,504 -6,783 -13,056 -
NP 73,308 61,160 51,733 37,773 43,738 41,564 42,295 44.14%
-
NP to SH 73,579 60,662 50,234 35,071 43,300 41,760 42,295 44.50%
-
Tax Rate -16.36% -14.66% -17.46% -22.82% 11.18% 14.03% 23.59% -
Total Cost 143,012 150,545 150,869 145,255 139,328 127,219 114,942 15.63%
-
Net Worth 962,952 936,240 927,500 640,749 856,105 845,982 641,243 31.03%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 8,009 8,009 8,009 8,009 8,017 8,017 8,017 -0.06%
Div Payout % 10.89% 13.20% 15.94% 22.84% 18.52% 19.20% 18.96% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 962,952 936,240 927,500 640,749 856,105 845,982 641,243 31.03%
NOSH 320,984 320,630 320,934 320,374 320,638 320,447 320,621 0.07%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 33.89% 28.89% 25.53% 20.64% 23.89% 24.63% 26.90% -
ROE 7.64% 6.48% 5.42% 5.47% 5.06% 4.94% 6.60% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 67.39 66.03 63.13 57.13 57.09 52.67 49.04 23.53%
EPS 22.92 18.92 15.65 10.95 13.50 13.03 13.19 44.39%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.00 2.92 2.89 2.00 2.67 2.64 2.00 30.94%
Adjusted Per Share Value based on latest NOSH - 320,374
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.93 15.59 14.92 13.48 13.48 12.43 11.58 23.61%
EPS 5.42 4.47 3.70 2.58 3.19 3.07 3.11 44.67%
DPS 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.00%
NAPS 0.709 0.6894 0.6829 0.4718 0.6304 0.6229 0.4721 31.04%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 - - - - - - -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.11 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.37 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 14/12/06 18/09/06 04/07/06 24/03/06 02/12/05 27/09/05 22/06/05 -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.11 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.37 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 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