[IGBB] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 72.15%
YoY- 21.31%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 128,070 122,232 105,975 90,297 83,311 81,892 77,137 40.25%
PBT 81,593 81,701 81,432 69,884 47,313 42,550 47,695 43.08%
Tax -20,069 -18,788 -20,502 -18,764 -17,618 -15,883 -15,427 19.18%
NP 61,524 62,913 60,930 51,120 29,695 26,667 32,268 53.82%
-
NP to SH 61,524 62,913 60,930 51,120 29,695 26,667 32,268 53.82%
-
Tax Rate 24.60% 23.00% 25.18% 26.85% 37.24% 37.33% 32.35% -
Total Cost 66,546 59,319 45,045 39,177 53,616 55,225 44,869 30.08%
-
Net Worth 816,837 807,569 801,047 782,651 749,399 747,197 741,148 6.70%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 6,408 6,408 6,408 - - - - -
Div Payout % 10.42% 10.19% 10.52% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 816,837 807,569 801,047 782,651 749,399 747,197 741,148 6.70%
NOSH 321,589 320,464 320,418 320,758 320,256 320,685 320,843 0.15%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 48.04% 51.47% 57.49% 56.61% 35.64% 32.56% 41.83% -
ROE 7.53% 7.79% 7.61% 6.53% 3.96% 3.57% 4.35% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 39.82 38.14 33.07 28.15 26.01 25.54 24.04 40.03%
EPS 19.13 19.63 19.02 15.94 9.27 8.32 10.06 53.54%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.50 2.44 2.34 2.33 2.31 6.53%
Adjusted Per Share Value based on latest NOSH - 320,758
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.63 9.19 7.97 6.79 6.26 6.16 5.80 40.25%
EPS 4.63 4.73 4.58 3.84 2.23 2.00 2.43 53.75%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.6141 0.6071 0.6022 0.5884 0.5634 0.5617 0.5572 6.70%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 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
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 14/06/04 22/03/04 15/12/03 29/09/03 01/08/03 03/03/03 -
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