[IGB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.25%
YoY- -27.48%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 694,280 713,560 610,242 561,266 551,079 416,174 222,091 20.89%
PBT 205,323 209,006 157,360 162,248 188,536 100,841 70,191 19.56%
Tax -54,336 -58,129 -45,079 -51,521 -35,856 -35,088 -12,706 27.37%
NP 150,987 150,877 112,281 110,727 152,680 65,753 57,485 17.44%
-
NP to SH 140,190 141,359 107,524 110,727 152,680 65,753 57,485 16.00%
-
Tax Rate 26.46% 27.81% 28.65% 31.75% 19.02% 34.80% 18.10% -
Total Cost 543,293 562,683 497,961 450,539 398,399 350,421 164,606 21.99%
-
Net Worth 2,657,714 2,511,787 2,431,180 2,254,410 1,904,813 1,937,267 1,885,232 5.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 37,250 36,611 36,464 30,421 57,157 16,436 14,829 16.57%
Div Payout % 26.57% 25.90% 33.91% 27.47% 37.44% 25.00% 25.80% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,657,714 2,511,787 2,431,180 2,254,410 1,904,813 1,937,267 1,885,232 5.88%
NOSH 1,479,879 1,482,755 1,446,528 1,452,303 1,169,745 1,139,568 1,142,565 4.40%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 21.75% 21.14% 18.40% 19.73% 27.71% 15.80% 25.88% -
ROE 5.27% 5.63% 4.42% 4.91% 8.02% 3.39% 3.05% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.91 48.12 42.19 38.65 47.11 36.52 19.44 15.79%
EPS 9.47 9.53 7.43 7.62 13.05 5.77 5.03 11.11%
DPS 2.50 2.47 2.52 2.09 4.89 1.44 1.30 11.50%
NAPS 1.7959 1.694 1.6807 1.5523 1.6284 1.70 1.65 1.42%
Adjusted Per Share Value based on latest NOSH - 1,452,303
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.63 52.03 44.50 40.93 40.19 30.35 16.20 20.89%
EPS 10.22 10.31 7.84 8.07 11.13 4.79 4.19 16.00%
DPS 2.72 2.67 2.66 2.22 4.17 1.20 1.08 16.62%
NAPS 1.938 1.8316 1.7728 1.6439 1.389 1.4127 1.3747 5.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 - - - - - -
Price 1.55 2.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.30 5.17 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.36 26.12 0.00 0.00 0.00 0.00 0.00 -
EY 6.11 3.83 0.00 0.00 0.00 0.00 0.00 -
DY 1.61 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 31/05/07 31/05/06 26/05/05 31/05/04 30/05/03 29/05/02 -
Price 1.73 2.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.69 5.96 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.26 30.10 0.00 0.00 0.00 0.00 0.00 -
EY 5.48 3.32 0.00 0.00 0.00 0.00 0.00 -
DY 1.45 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.69 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