[IGB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -35.89%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 532,166 451,334 401,034 323,492 405,689 353,312 324,454 38.95%
PBT 184,358 215,204 117,274 71,408 114,493 120,596 110,306 40.70%
Tax -36,825 -36,160 -31,986 -18,532 -32,018 -23,405 -24,842 29.91%
NP 147,533 179,044 85,288 52,876 82,475 97,190 85,464 43.76%
-
NP to SH 147,533 179,044 85,288 52,876 82,475 97,190 85,464 43.76%
-
Tax Rate 19.97% 16.80% 27.27% 25.95% 27.97% 19.41% 22.52% -
Total Cost 384,633 272,290 315,746 270,616 323,214 256,121 238,990 37.21%
-
Net Worth 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 -1.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57,361 38,126 - - 16,395 - - -
Div Payout % 38.88% 21.29% - - 19.88% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 -1.84%
NOSH 1,147,223 1,143,807 1,143,270 1,139,568 1,093,065 694,219 1,142,566 0.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.72% 39.67% 21.27% 16.35% 20.33% 27.51% 26.34% -
ROE 7.95% 9.78% 4.17% 2.73% 4.97% 8.28% 4.48% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.39 39.46 35.08 28.39 37.11 50.89 28.40 38.57%
EPS 12.86 15.65 7.46 4.64 7.54 14.00 7.48 43.37%
DPS 5.00 3.33 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.6172 1.60 1.79 1.70 1.519 1.69 1.67 -2.11%
Adjusted Per Share Value based on latest NOSH - 1,139,568
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.81 32.91 29.24 23.59 29.58 25.76 23.66 38.96%
EPS 10.76 13.06 6.22 3.86 6.01 7.09 6.23 43.80%
DPS 4.18 2.78 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.3529 1.3345 1.4923 1.4127 1.2108 0.8555 1.3914 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 28/11/02 29/08/02 -
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