[IGB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.02%
YoY- -31.46%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 577,080 553,568 625,976 504,558 454,608 414,282 399,144 27.83%
PBT 168,497 161,810 170,148 141,742 123,445 124,158 88,120 53.99%
Tax -36,878 -71,354 -66,744 -40,619 -33,169 -29,722 -14,660 84.86%
NP 131,618 90,456 103,404 101,123 90,276 94,436 73,460 47.46%
-
NP to SH 119,798 90,456 103,404 101,123 90,276 94,436 73,460 38.50%
-
Tax Rate 21.89% 44.10% 39.23% 28.66% 26.87% 23.94% 16.64% -
Total Cost 445,461 463,112 522,572 403,435 364,332 319,846 325,684 23.19%
-
Net Worth 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 0.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 30,436 - - - -
Div Payout % - - - 30.10% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 0.76%
NOSH 1,225,770 1,581,398 1,452,303 1,217,441 1,206,898 1,204,540 1,169,745 3.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.81% 16.34% 16.52% 20.04% 19.86% 22.80% 18.40% -
ROE 6.22% 3.66% 4.59% 5.36% 4.68% 4.82% 3.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.08 35.00 43.10 41.44 37.67 34.39 34.12 23.91%
EPS 9.77 5.72 7.12 8.30 7.48 7.84 6.28 34.22%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.5718 1.5643 1.5523 1.5501 1.5971 1.6279 1.6284 -2.32%
Adjusted Per Share Value based on latest NOSH - 1,216,849
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.08 40.37 45.65 36.79 33.15 30.21 29.11 27.81%
EPS 8.74 6.60 7.54 7.37 6.58 6.89 5.36 38.49%
DPS 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
NAPS 1.4049 1.8039 1.6439 1.3761 1.4056 1.4299 1.389 0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 -
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