[IGBB] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
18-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 20.76%
YoY- 45.26%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 197,809 215,342 216,320 211,705 202,602 183,028 183,066 5.31%
PBT 52,297 64,734 62,999 53,338 44,044 30,754 49,242 4.10%
Tax 184 681 10,309 7,822 7,689 7,019 -5,504 -
NP 52,481 65,415 73,308 61,160 51,733 37,773 43,738 12.95%
-
NP to SH 52,998 67,178 73,579 60,662 50,234 35,071 43,300 14.46%
-
Tax Rate -0.35% -1.05% -16.36% -14.66% -17.46% -22.82% 11.18% -
Total Cost 145,328 149,927 143,012 150,545 150,869 145,255 139,328 2.85%
-
Net Worth 976,447 963,636 962,952 936,240 927,500 640,749 856,105 9.19%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 6,424 6,424 8,009 8,009 8,009 8,009 8,017 -13.76%
Div Payout % 12.12% 9.56% 10.89% 13.20% 15.94% 22.84% 18.52% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 976,447 963,636 962,952 936,240 927,500 640,749 856,105 9.19%
NOSH 321,200 321,212 320,984 320,630 320,934 320,374 320,638 0.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 26.53% 30.38% 33.89% 28.89% 25.53% 20.64% 23.89% -
ROE 5.43% 6.97% 7.64% 6.48% 5.42% 5.47% 5.06% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 61.58 67.04 67.39 66.03 63.13 57.13 57.09 5.19%
EPS 16.50 20.91 22.92 18.92 15.65 10.95 13.50 14.35%
DPS 2.00 2.00 2.50 2.50 2.50 2.50 2.50 -13.85%
NAPS 3.04 3.00 3.00 2.92 2.89 2.00 2.67 9.06%
Adjusted Per Share Value based on latest NOSH - 320,630
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 14.56 15.86 15.93 15.59 14.92 13.48 13.48 5.28%
EPS 3.90 4.95 5.42 4.47 3.70 2.58 3.19 14.37%
DPS 0.47 0.47 0.59 0.59 0.59 0.59 0.59 -14.10%
NAPS 0.719 0.7095 0.709 0.6894 0.6829 0.4718 0.6304 9.18%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 - - - - -
Price 2.57 1.67 1.40 0.00 0.00 0.00 0.00 -
P/RPS 4.17 2.49 2.08 0.00 0.00 0.00 0.00 -
P/EPS 15.58 7.99 6.11 0.00 0.00 0.00 0.00 -
EY 6.42 12.52 16.37 0.00 0.00 0.00 0.00 -
DY 0.78 1.20 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 28/03/07 14/12/06 18/09/06 04/07/06 24/03/06 02/12/05 -
Price 2.42 1.75 1.40 0.00 0.00 0.00 0.00 -
P/RPS 3.93 2.61 2.08 0.00 0.00 0.00 0.00 -
P/EPS 14.67 8.37 6.11 0.00 0.00 0.00 0.00 -
EY 6.82 11.95 16.37 0.00 0.00 0.00 0.00 -
DY 0.83 1.14 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.47 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