[IGBB] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 11.35%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 122,232 105,975 90,297 83,311 81,892 77,137 100,658 13.83%
PBT 81,701 81,432 69,884 47,313 42,550 47,695 59,171 24.02%
Tax -18,788 -20,502 -18,764 -17,618 -15,883 -15,427 -17,030 6.77%
NP 62,913 60,930 51,120 29,695 26,667 32,268 42,141 30.65%
-
NP to SH 62,913 60,930 51,120 29,695 26,667 32,268 42,141 30.65%
-
Tax Rate 23.00% 25.18% 26.85% 37.24% 37.33% 32.35% 28.78% -
Total Cost 59,319 45,045 39,177 53,616 55,225 44,869 58,517 0.91%
-
Net Worth 807,569 801,047 782,651 749,399 747,197 741,148 734,664 6.51%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 6,408 6,408 - - - - - -
Div Payout % 10.19% 10.52% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 807,569 801,047 782,651 749,399 747,197 741,148 734,664 6.51%
NOSH 320,464 320,418 320,758 320,256 320,685 320,843 320,814 -0.07%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 51.47% 57.49% 56.61% 35.64% 32.56% 41.83% 41.87% -
ROE 7.79% 7.61% 6.53% 3.96% 3.57% 4.35% 5.74% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.14 33.07 28.15 26.01 25.54 24.04 31.38 13.90%
EPS 19.63 19.02 15.94 9.27 8.32 10.06 13.14 30.71%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.50 2.44 2.34 2.33 2.31 2.29 6.59%
Adjusted Per Share Value based on latest NOSH - 320,256
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.00 7.80 6.65 6.13 6.03 5.68 7.41 13.85%
EPS 4.63 4.49 3.76 2.19 1.96 2.38 3.10 30.69%
DPS 0.47 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5946 0.5898 0.5763 0.5518 0.5502 0.5457 0.5409 6.51%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 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
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 14/06/04 22/03/04 15/12/03 29/09/03 01/08/03 03/03/03 04/12/02 -
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