[IGB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 35.82%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 438,906 416,174 400,616 315,390 260,344 222,091 199,880 69.18%
PBT 117,977 100,841 114,496 100,890 75,737 70,191 61,926 53.86%
Tax -39,255 -35,088 -35,683 -19,784 -16,021 -12,706 -11,452 127.85%
NP 78,722 65,753 78,813 81,106 59,716 57,485 50,474 34.59%
-
NP to SH 78,722 65,753 78,813 81,106 59,716 57,485 50,474 34.59%
-
Tax Rate 33.27% 34.80% 31.17% 19.61% 21.15% 18.10% 18.49% -
Total Cost 360,184 350,421 321,803 234,284 200,628 164,606 149,406 80.08%
-
Net Worth 2,049,445 1,937,267 1,862,759 1,171,772 1,908,090 1,885,232 1,188,082 43.97%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,436 16,436 16,436 5,940 14,829 14,829 14,829 7.12%
Div Payout % 20.88% 25.00% 20.85% 7.32% 24.83% 25.80% 29.38% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,049,445 1,937,267 1,862,759 1,171,772 1,908,090 1,885,232 1,188,082 43.97%
NOSH 1,144,941 1,139,568 1,095,740 693,356 1,142,569 1,142,565 594,041 55.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.94% 15.80% 19.67% 25.72% 22.94% 25.88% 25.25% -
ROE 3.84% 3.39% 4.23% 6.92% 3.13% 3.05% 4.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.33 36.52 36.56 45.49 22.79 19.44 33.65 9.09%
EPS 6.88 5.77 7.19 11.70 5.23 5.03 8.50 -13.18%
DPS 1.44 1.44 1.50 0.86 1.30 1.30 2.50 -30.84%
NAPS 1.79 1.70 1.70 1.69 1.67 1.65 2.00 -7.14%
Adjusted Per Share Value based on latest NOSH - 693,356
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.01 30.35 29.21 23.00 18.98 16.20 14.58 69.16%
EPS 5.74 4.79 5.75 5.91 4.35 4.19 3.68 34.60%
DPS 1.20 1.20 1.20 0.43 1.08 1.08 1.08 7.29%
NAPS 1.4945 1.4127 1.3583 0.8545 1.3914 1.3747 0.8664 43.97%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 28/02/03 28/11/02 29/08/02 29/05/02 28/02/02 -
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