[IGB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.14%
YoY- 61.92%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 619,677 504,558 532,166 405,689 199,880 312,505 131,068 -1.63%
PBT 156,329 141,742 184,358 114,493 62,389 45,953 32,310 -1.66%
Tax -43,100 -40,619 -36,825 -32,018 -11,452 -24,389 -6,391 -2.00%
NP 113,229 101,123 147,533 82,475 50,937 21,564 25,919 -1.55%
-
NP to SH 105,458 101,123 147,533 82,475 50,937 21,564 25,919 -1.48%
-
Tax Rate 27.57% 28.66% 19.97% 27.97% 18.36% 53.07% 19.78% -
Total Cost 506,448 403,435 384,633 323,214 148,943 290,941 105,149 -1.65%
-
Net Worth 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 1,235,623 977,896 -0.96%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 36,515 30,436 57,361 16,395 14,841 14,851 - -100.00%
Div Payout % 34.63% 30.10% 38.88% 19.88% 29.14% 68.87% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 1,235,623 977,896 -0.96%
NOSH 1,460,637 1,217,441 1,147,223 1,093,065 593,671 594,049 474,706 -1.18%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 18.27% 20.04% 27.72% 20.33% 25.48% 6.90% 19.78% -
ROE 4.34% 5.36% 7.95% 4.97% 3.99% 1.75% 2.65% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.43 41.44 46.39 37.11 33.67 52.61 27.61 -0.45%
EPS 7.20 8.30 12.86 7.54 8.58 3.63 5.46 -0.29%
DPS 2.50 2.50 5.00 1.50 2.50 2.50 0.00 -100.00%
NAPS 1.664 1.5501 1.6172 1.519 2.15 2.08 2.06 0.22%
Adjusted Per Share Value based on latest NOSH - 1,095,740
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 45.19 36.79 38.81 29.58 14.58 22.79 9.56 -1.63%
EPS 7.69 7.37 10.76 6.01 3.71 1.57 1.89 -1.48%
DPS 2.66 2.22 4.18 1.20 1.08 1.08 0.00 -100.00%
NAPS 1.7723 1.3761 1.3529 1.2108 0.9308 0.901 0.7131 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 29/02/00 -
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