[IGBB] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -2.21%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 157,237 157,504 141,722 128,070 122,232 105,975 90,297 44.78%
PBT 55,351 59,554 61,110 81,593 81,701 81,432 69,884 -14.40%
Tax -13,056 -15,105 -20,858 -20,069 -18,788 -20,502 -18,764 -21.49%
NP 42,295 44,449 40,252 61,524 62,913 60,930 51,120 -11.87%
-
NP to SH 42,295 44,449 40,252 61,524 62,913 60,930 51,120 -11.87%
-
Tax Rate 23.59% 25.36% 34.13% 24.60% 23.00% 25.18% 26.85% -
Total Cost 114,942 113,055 101,470 66,546 59,319 45,045 39,177 105.07%
-
Net Worth 641,243 840,184 820,676 816,837 807,569 801,047 782,651 -12.45%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 8,017 8,017 6,408 6,408 6,408 6,408 - -
Div Payout % 18.96% 18.04% 15.92% 10.42% 10.19% 10.52% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 641,243 840,184 820,676 816,837 807,569 801,047 782,651 -12.45%
NOSH 320,621 320,681 320,576 321,589 320,464 320,418 320,758 -0.02%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 26.90% 28.22% 28.40% 48.04% 51.47% 57.49% 56.61% -
ROE 6.60% 5.29% 4.90% 7.53% 7.79% 7.61% 6.53% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 49.04 49.12 44.21 39.82 38.14 33.07 28.15 44.83%
EPS 13.19 13.86 12.56 19.13 19.63 19.02 15.94 -11.87%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.00 2.62 2.56 2.54 2.52 2.50 2.44 -12.42%
Adjusted Per Share Value based on latest NOSH - 321,589
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 11.82 11.84 10.65 9.63 9.19 7.97 6.79 44.75%
EPS 3.18 3.34 3.03 4.63 4.73 4.58 3.84 -11.82%
DPS 0.60 0.60 0.48 0.48 0.48 0.48 0.00 -
NAPS 0.4821 0.6316 0.617 0.6141 0.6071 0.6022 0.5884 -12.44%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 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
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 29/03/05 26/01/05 20/09/04 14/06/04 22/03/04 15/12/03 -
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