[IGBB] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 3.25%
YoY- 135.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 157,504 141,722 128,070 122,232 105,975 90,297 83,311 52.60%
PBT 59,554 61,110 81,593 81,701 81,432 69,884 47,313 16.49%
Tax -15,105 -20,858 -20,069 -18,788 -20,502 -18,764 -17,618 -9.70%
NP 44,449 40,252 61,524 62,913 60,930 51,120 29,695 30.69%
-
NP to SH 44,449 40,252 61,524 62,913 60,930 51,120 29,695 30.69%
-
Tax Rate 25.36% 34.13% 24.60% 23.00% 25.18% 26.85% 37.24% -
Total Cost 113,055 101,470 66,546 59,319 45,045 39,177 53,616 64.06%
-
Net Worth 840,184 820,676 816,837 807,569 801,047 782,651 749,399 7.88%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 8,017 6,408 6,408 6,408 6,408 - - -
Div Payout % 18.04% 15.92% 10.42% 10.19% 10.52% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 840,184 820,676 816,837 807,569 801,047 782,651 749,399 7.88%
NOSH 320,681 320,576 321,589 320,464 320,418 320,758 320,256 0.08%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 28.22% 28.40% 48.04% 51.47% 57.49% 56.61% 35.64% -
ROE 5.29% 4.90% 7.53% 7.79% 7.61% 6.53% 3.96% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 49.12 44.21 39.82 38.14 33.07 28.15 26.01 52.49%
EPS 13.86 12.56 19.13 19.63 19.02 15.94 9.27 30.59%
DPS 2.50 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.62 2.56 2.54 2.52 2.50 2.44 2.34 7.78%
Adjusted Per Share Value based on latest NOSH - 320,464
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 11.60 10.43 9.43 9.00 7.80 6.65 6.13 52.69%
EPS 3.27 2.96 4.53 4.63 4.49 3.76 2.19 30.47%
DPS 0.59 0.47 0.47 0.47 0.47 0.00 0.00 -
NAPS 0.6186 0.6043 0.6014 0.5946 0.5898 0.5763 0.5518 7.87%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 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
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 26/01/05 20/09/04 14/06/04 22/03/04 15/12/03 29/09/03 -
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