[IGB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.88%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 416,174 400,616 315,390 260,344 222,091 199,880 218,851 53.55%
PBT 100,841 114,496 100,890 75,737 70,191 61,926 84,273 12.72%
Tax -35,088 -35,683 -19,784 -16,021 -12,706 -11,452 -19,736 46.80%
NP 65,753 78,813 81,106 59,716 57,485 50,474 64,537 1.25%
-
NP to SH 65,753 78,813 81,106 59,716 57,485 50,474 64,537 1.25%
-
Tax Rate 34.80% 31.17% 19.61% 21.15% 18.10% 18.49% 23.42% -
Total Cost 350,421 321,803 234,284 200,628 164,606 149,406 154,314 72.85%
-
Net Worth 1,937,267 1,862,759 1,171,772 1,908,090 1,885,232 1,188,082 1,274,165 32.25%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 16,436 16,436 5,940 14,829 14,829 14,829 23,738 -21.75%
Div Payout % 25.00% 20.85% 7.32% 24.83% 25.80% 29.38% 36.78% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,937,267 1,862,759 1,171,772 1,908,090 1,885,232 1,188,082 1,274,165 32.25%
NOSH 1,139,568 1,095,740 693,356 1,142,569 1,142,565 594,041 592,635 54.69%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 15.80% 19.67% 25.72% 22.94% 25.88% 25.25% 29.49% -
ROE 3.39% 4.23% 6.92% 3.13% 3.05% 4.25% 5.07% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 36.52 36.56 45.49 22.79 19.44 33.65 36.93 -0.74%
EPS 5.77 7.19 11.70 5.23 5.03 8.50 10.89 -34.54%
DPS 1.44 1.50 0.86 1.30 1.30 2.50 4.00 -49.42%
NAPS 1.70 1.70 1.69 1.67 1.65 2.00 2.15 -14.50%
Adjusted Per Share Value based on latest NOSH - 1,142,569
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 30.35 29.21 23.00 18.98 16.20 14.58 15.96 53.55%
EPS 4.79 5.75 5.91 4.35 4.19 3.68 4.71 1.13%
DPS 1.20 1.20 0.43 1.08 1.08 1.08 1.73 -21.65%
NAPS 1.4127 1.3583 0.8545 1.3914 1.3747 0.8664 0.9291 32.26%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 29/08/02 29/05/02 28/02/02 29/11/01 -
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