[IGB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.87%
YoY- 88.38%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 166,311 171,129 193,241 196,960 186,868 163,602 193,665 -2.50%
PBT 41,799 58,110 43,565 41,084 27,947 49,157 22,955 10.49%
Tax -6,236 -8,472 -23,538 -11,692 -13,434 -13,625 -9,705 -7.10%
NP 35,563 49,638 20,027 29,392 14,513 35,532 13,250 17.86%
-
NP to SH 31,137 44,198 19,221 29,401 15,607 35,532 13,250 15.28%
-
Tax Rate 14.92% 14.58% 54.03% 28.46% 48.07% 27.72% 42.28% -
Total Cost 130,748 121,491 173,214 167,568 172,355 128,070 180,415 -5.22%
-
Net Worth 2,814,814 2,666,118 2,640,131 1,464,451 2,301,230 1,888,063 1,847,232 7.26%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 36,718 - 37,250 36,611 36,464 30,421 28,556 4.27%
Div Payout % 117.92% - 193.80% 124.52% 233.64% 85.62% 215.52% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,814,814 2,666,118 2,640,131 1,464,451 2,301,230 1,888,063 1,847,232 7.26%
NOSH 1,468,726 1,483,154 1,490,000 1,464,451 1,458,598 1,216,849 1,142,241 4.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.38% 29.01% 10.36% 14.92% 7.77% 21.72% 6.84% -
ROE 1.11% 1.66% 0.73% 2.01% 0.68% 1.88% 0.72% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.32 11.54 12.97 13.45 12.81 13.44 16.95 -6.50%
EPS 2.12 2.98 1.29 2.03 1.10 2.92 1.16 10.56%
DPS 2.50 0.00 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.9165 1.7976 1.7719 1.00 1.5777 1.5516 1.6172 2.86%
Adjusted Per Share Value based on latest NOSH - 1,464,451
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.13 12.48 14.09 14.36 13.63 11.93 14.12 -2.49%
EPS 2.27 3.22 1.40 2.14 1.14 2.59 0.97 15.20%
DPS 2.68 0.00 2.72 2.67 2.66 2.22 2.08 4.31%
NAPS 2.0526 1.9442 1.9252 1.0679 1.6781 1.3768 1.347 7.26%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 1.98 1.37 2.24 1.78 0.00 0.00 0.00 -
P/RPS 17.49 11.87 17.27 13.23 0.00 0.00 0.00 -
P/EPS 93.40 45.97 173.64 88.66 0.00 0.00 0.00 -
EY 1.07 2.18 0.58 1.13 0.00 0.00 0.00 -
DY 1.26 0.00 1.12 1.40 0.00 0.00 0.00 -
P/NAPS 1.03 0.76 1.26 1.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 -
Price 1.73 1.44 1.99 2.18 0.00 0.00 0.00 -
P/RPS 15.28 12.48 15.34 16.21 0.00 0.00 0.00 -
P/EPS 81.60 48.32 154.26 108.58 0.00 0.00 0.00 -
EY 1.23 2.07 0.65 0.92 0.00 0.00 0.00 -
DY 1.45 0.00 1.26 1.15 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.12 2.18 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