[IGB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 78.88%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 718,961 619,677 504,558 532,166 405,689 199,880 312,505 14.88%
PBT 202,028 156,329 141,742 184,358 114,493 62,389 45,953 27.97%
Tax -57,361 -43,100 -40,619 -36,825 -32,018 -11,452 -24,389 15.31%
NP 144,667 113,229 101,123 147,533 82,475 50,937 21,564 37.31%
-
NP to SH 135,915 105,458 101,123 147,533 82,475 50,937 21,564 35.89%
-
Tax Rate 28.39% 27.57% 28.66% 19.97% 27.97% 18.36% 53.07% -
Total Cost 574,294 506,448 403,435 384,633 323,214 148,943 290,941 11.99%
-
Net Worth 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 1,235,623 12.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 36,302 36,515 30,436 57,361 16,395 14,841 14,851 16.05%
Div Payout % 26.71% 34.63% 30.10% 38.88% 19.88% 29.14% 68.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 1,235,623 12.12%
NOSH 1,452,083 1,460,637 1,217,441 1,147,223 1,093,065 593,671 594,049 16.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.12% 18.27% 20.04% 27.72% 20.33% 25.48% 6.90% -
ROE 5.53% 4.34% 5.36% 7.95% 4.97% 3.99% 1.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.51 42.43 41.44 46.39 37.11 33.67 52.61 -1.00%
EPS 9.35 7.20 8.30 12.86 7.54 8.58 3.63 17.07%
DPS 2.50 2.50 2.50 5.00 1.50 2.50 2.50 0.00%
NAPS 1.6911 1.664 1.5501 1.6172 1.519 2.15 2.08 -3.38%
Adjusted Per Share Value based on latest NOSH - 1,142,241
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 52.43 45.19 36.79 38.81 29.58 14.58 22.79 14.88%
EPS 9.91 7.69 7.37 10.76 6.01 3.71 1.57 35.92%
DPS 2.65 2.66 2.22 4.18 1.20 1.08 1.08 16.12%
NAPS 1.7907 1.7723 1.3761 1.3529 1.2108 0.9308 0.901 12.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 1.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.02 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 -
Price 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.29 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 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