[IGB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.3%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 705,538 553,568 414,282 401,034 324,454 203,526 174,896 26.15%
PBT 210,990 161,810 124,158 117,274 110,306 82,690 40,888 31.43%
Tax -66,528 -71,354 -29,722 -31,986 -24,842 -15,704 -15,154 27.94%
NP 144,462 90,456 94,436 85,288 85,464 66,986 25,734 33.29%
-
NP to SH 133,702 90,456 94,436 85,288 85,464 66,986 25,734 31.58%
-
Tax Rate 31.53% 44.10% 23.94% 27.27% 22.52% 18.99% 37.06% -
Total Cost 561,076 463,112 319,846 315,746 238,990 136,540 149,162 24.69%
-
Net Worth 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 1,264,895 1,227,404 12.39%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 1,264,895 1,227,404 12.39%
NOSH 1,447,323 1,581,398 1,204,540 1,143,270 1,142,566 593,847 592,949 16.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 20.48% 16.34% 22.80% 21.27% 26.34% 32.91% 14.71% -
ROE 5.40% 3.66% 4.82% 4.17% 4.48% 5.30% 2.10% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.65 35.00 34.39 35.08 28.40 34.27 29.50 8.69%
EPS 9.22 5.72 7.84 7.46 7.48 11.28 4.34 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7073 1.5643 1.6279 1.79 1.67 2.13 2.07 -3.15%
Adjusted Per Share Value based on latest NOSH - 1,144,941
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.45 40.37 30.21 29.24 23.66 14.84 12.75 26.16%
EPS 9.75 6.60 6.89 6.22 6.23 4.88 1.88 31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8054 1.8039 1.4299 1.4923 1.3914 0.9224 0.895 12.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 16/08/05 30/08/04 26/08/03 29/08/02 30/08/01 24/08/00 -
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