[IGB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 109.93%
YoY- 84.22%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 414,282 399,144 532,166 451,334 401,034 323,492 405,689 1.40%
PBT 124,158 88,120 184,358 215,204 117,274 71,408 114,493 5.55%
Tax -29,722 -14,660 -36,825 -36,160 -31,986 -18,532 -32,018 -4.84%
NP 94,436 73,460 147,533 179,044 85,288 52,876 82,475 9.45%
-
NP to SH 94,436 73,460 147,533 179,044 85,288 52,876 82,475 9.45%
-
Tax Rate 23.94% 16.64% 19.97% 16.80% 27.27% 25.95% 27.97% -
Total Cost 319,846 325,684 384,633 272,290 315,746 270,616 323,214 -0.69%
-
Net Worth 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 11.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 57,361 38,126 - - 16,395 -
Div Payout % - - 38.88% 21.29% - - 19.88% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 11.73%
NOSH 1,204,540 1,169,745 1,147,223 1,143,807 1,143,270 1,139,568 1,093,065 6.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.80% 18.40% 27.72% 39.67% 21.27% 16.35% 20.33% -
ROE 4.82% 3.86% 7.95% 9.78% 4.17% 2.73% 4.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.39 34.12 46.39 39.46 35.08 28.39 37.11 -4.95%
EPS 7.84 6.28 12.86 15.65 7.46 4.64 7.54 2.63%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 1.50 -
NAPS 1.6279 1.6284 1.6172 1.60 1.79 1.70 1.519 4.72%
Adjusted Per Share Value based on latest NOSH - 1,144,069
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.21 29.11 38.81 32.91 29.24 23.59 29.58 1.41%
EPS 6.89 5.36 10.76 13.06 6.22 3.86 6.01 9.54%
DPS 0.00 0.00 4.18 2.78 0.00 0.00 1.20 -
NAPS 1.4299 1.389 1.3529 1.3345 1.4923 1.4127 1.2108 11.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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