[IGB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.14%
YoY- 61.92%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 451,334 401,034 323,492 405,689 353,312 324,454 261,260 43.92%
PBT 215,204 117,274 71,408 114,493 120,596 110,306 126,028 42.81%
Tax -36,160 -31,986 -18,532 -32,018 -23,405 -24,842 -20,912 44.01%
NP 179,044 85,288 52,876 82,475 97,190 85,464 105,116 42.57%
-
NP to SH 179,044 85,288 52,876 82,475 97,190 85,464 105,116 42.57%
-
Tax Rate 16.80% 27.27% 25.95% 27.97% 19.41% 22.52% 16.59% -
Total Cost 272,290 315,746 270,616 323,214 256,121 238,990 156,144 44.82%
-
Net Worth 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 1,885,232 -1.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 38,126 - - 16,395 - - - -
Div Payout % 21.29% - - 19.88% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 1,885,232 -1.95%
NOSH 1,143,807 1,143,270 1,139,568 1,093,065 694,219 1,142,566 1,142,565 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 39.67% 21.27% 16.35% 20.33% 27.51% 26.34% 40.23% -
ROE 9.78% 4.17% 2.73% 4.97% 8.28% 4.48% 5.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.46 35.08 28.39 37.11 50.89 28.40 22.87 43.80%
EPS 15.65 7.46 4.64 7.54 14.00 7.48 9.20 42.45%
DPS 3.33 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.60 1.79 1.70 1.519 1.69 1.67 1.65 -2.02%
Adjusted Per Share Value based on latest NOSH - 1,095,740
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.91 29.24 23.59 29.58 25.76 23.66 19.05 43.92%
EPS 13.06 6.22 3.86 6.01 7.09 6.23 7.67 42.54%
DPS 2.78 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 1.3345 1.4923 1.4127 1.2108 0.8555 1.3914 1.3747 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 28/02/03 28/11/02 29/08/02 29/05/02 -
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