[IGB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -50.21%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 566,632 588,236 625,976 399,144 323,492 261,260 172,416 21.92%
PBT 190,452 162,540 170,148 88,120 71,408 126,028 92,968 12.68%
Tax -45,104 -42,032 -66,744 -14,660 -18,532 -20,912 -15,896 18.97%
NP 145,348 120,508 103,404 73,460 52,876 105,116 77,072 11.14%
-
NP to SH 133,448 111,672 103,404 73,460 52,876 105,116 77,072 9.57%
-
Tax Rate 23.68% 25.86% 39.23% 16.64% 25.95% 16.59% 17.10% -
Total Cost 421,284 467,728 522,572 325,684 270,616 156,144 95,344 28.08%
-
Net Worth 2,511,787 2,431,180 2,254,410 1,904,813 1,937,267 1,885,232 1,254,798 12.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,511,787 2,431,180 2,254,410 1,904,813 1,937,267 1,885,232 1,254,798 12.25%
NOSH 1,482,755 1,446,528 1,452,303 1,169,745 1,139,568 1,142,565 594,691 16.43%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.65% 20.49% 16.52% 18.40% 16.35% 40.23% 44.70% -
ROE 5.31% 4.59% 4.59% 3.86% 2.73% 5.58% 6.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.21 40.67 43.10 34.12 28.39 22.87 28.99 4.70%
EPS 9.00 7.72 7.12 6.28 4.64 9.20 12.96 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.694 1.6807 1.5523 1.6284 1.70 1.65 2.11 -3.59%
Adjusted Per Share Value based on latest NOSH - 1,169,745
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.32 42.89 45.65 29.11 23.59 19.05 12.57 21.92%
EPS 9.73 8.14 7.54 5.36 3.86 7.67 5.62 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8316 1.7728 1.6439 1.389 1.4127 1.3747 0.915 12.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.67 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.61 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 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 26/05/05 31/05/04 30/05/03 29/05/02 30/05/01 -
Price 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 31.89 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.14 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 1.69 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