[IGB] QoQ TTM 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- -16.57%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 532,166 474,133 438,906 416,174 400,616 315,390 260,344 60.85%
PBT 184,358 185,449 117,977 100,841 114,496 100,890 75,737 80.66%
Tax -36,824 -45,248 -39,255 -35,088 -35,683 -19,784 -16,021 73.90%
NP 147,534 140,201 78,722 65,753 78,813 81,106 59,716 82.45%
-
NP to SH 147,534 140,201 78,722 65,753 78,813 81,106 59,716 82.45%
-
Tax Rate 19.97% 24.40% 33.27% 34.80% 31.17% 19.61% 21.15% -
Total Cost 384,632 333,932 360,184 350,421 321,803 234,284 200,628 54.14%
-
Net Worth 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 1,171,772 1,908,090 -2.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57,157 45,037 16,436 16,436 16,436 5,940 14,829 145.22%
Div Payout % 38.74% 32.12% 20.88% 25.00% 20.85% 7.32% 24.83% -
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 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 1,171,772 1,908,090 -2.13%
NOSH 1,142,241 1,144,069 1,144,941 1,139,568 1,095,740 693,356 1,142,569 -0.01%
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% 29.57% 17.94% 15.80% 19.67% 25.72% 22.94% -
ROE 7.99% 7.66% 3.84% 3.39% 4.23% 6.92% 3.13% -
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 46.59 41.44 38.33 36.52 36.56 45.49 22.79 60.86%
EPS 12.92 12.25 6.88 5.77 7.19 11.70 5.23 82.44%
DPS 5.00 3.94 1.44 1.44 1.50 0.86 1.30 144.87%
NAPS 1.6172 1.60 1.79 1.70 1.70 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 34.57 32.01 30.35 29.21 23.00 18.98 60.89%
EPS 10.76 10.22 5.74 4.79 5.75 5.91 4.35 82.59%
DPS 4.17 3.28 1.20 1.20 1.20 0.43 1.08 145.51%
NAPS 1.347 1.3348 1.4945 1.4127 1.3583 0.8545 1.3914 -2.13%
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