[IGB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 139.45%
YoY- 47.81%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 321,438 373,162 288,174 352,769 276,784 207,141 200,517 8.17%
PBT 112,404 105,940 103,197 105,495 80,905 62,079 58,637 11.44%
Tax -24,646 -17,954 -19,982 -33,264 -35,677 -14,861 -15,993 7.46%
NP 87,758 87,986 83,215 72,231 45,228 47,218 42,644 12.76%
-
NP to SH 77,222 79,649 76,725 66,851 45,228 47,218 42,644 10.39%
-
Tax Rate 21.93% 16.95% 19.36% 31.53% 44.10% 23.94% 27.27% -
Total Cost 233,680 285,176 204,959 280,538 231,556 159,923 157,873 6.74%
-
Net Worth 2,746,519 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 5.02%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 36,942 - - - - - -
Div Payout % - 46.38% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,746,519 2,657,232 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 5.02%
NOSH 1,468,098 1,477,718 1,478,323 1,447,323 1,581,398 1,204,540 1,143,270 4.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.30% 23.58% 28.88% 20.48% 16.34% 22.80% 21.27% -
ROE 2.81% 3.00% 3.00% 2.70% 1.83% 2.41% 2.08% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.89 25.25 19.49 24.33 17.50 17.20 17.54 3.75%
EPS 5.26 5.39 5.19 4.61 2.86 3.92 3.73 5.89%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8708 1.7982 1.7309 1.7073 1.5643 1.6279 1.79 0.73%
Adjusted Per Share Value based on latest NOSH - 1,447,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.44 27.21 21.01 25.72 20.18 15.10 14.62 8.17%
EPS 5.63 5.81 5.59 4.87 3.30 3.44 3.11 10.38%
DPS 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0028 1.9377 1.8659 1.8054 1.8039 1.4299 1.4923 5.02%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 1.69 1.43 2.68 0.00 0.00 0.00 0.00 -
P/RPS 7.72 5.66 13.75 0.00 0.00 0.00 0.00 -
P/EPS 32.13 26.53 51.64 0.00 0.00 0.00 0.00 -
EY 3.11 3.77 1.94 0.00 0.00 0.00 0.00 -
DY 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 30/08/07 30/08/06 16/08/05 30/08/04 26/08/03 -
Price 1.78 1.29 2.43 0.00 0.00 0.00 0.00 -
P/RPS 8.13 5.11 12.47 0.00 0.00 0.00 0.00 -
P/EPS 33.84 23.93 46.82 0.00 0.00 0.00 0.00 -
EY 2.96 4.18 2.14 0.00 0.00 0.00 0.00 -
DY 0.00 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 1.40 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