[IGB] QoQ Cumulative 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- 13.15%
YoY- 61.92%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 338,501 200,517 80,873 405,689 264,984 162,227 65,315 199.17%
PBT 161,403 58,637 17,852 114,493 90,447 55,153 31,507 196.87%
Tax -27,120 -15,993 -4,633 -32,018 -17,554 -12,421 -5,228 199.36%
NP 134,283 42,644 13,219 82,475 72,893 42,732 26,279 196.37%
-
NP to SH 134,283 42,644 13,219 82,475 72,893 42,732 26,279 196.37%
-
Tax Rate 16.80% 27.27% 25.95% 27.97% 19.41% 22.52% 16.59% -
Total Cost 204,218 157,873 67,654 323,214 192,091 119,495 39,036 201.05%
-
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 28,595 - - 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 7.34% 2.08% 0.68% 4.97% 6.21% 2.24% 1.39% -
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 29.59 17.54 7.10 37.11 38.17 14.20 5.72 198.81%
EPS 11.74 3.73 1.16 7.54 10.50 3.74 2.30 196.16%
DPS 2.50 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 24.68 14.62 5.90 29.58 19.32 11.83 4.76 199.26%
EPS 9.79 3.11 0.96 6.01 5.32 3.12 1.92 195.95%
DPS 2.09 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