[IGB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 157.11%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 288,174 352,769 276,784 207,141 200,517 162,227 101,763 18.93%
PBT 103,197 105,495 80,905 62,079 58,637 55,153 41,345 16.46%
Tax -19,982 -33,264 -35,677 -14,861 -15,993 -12,421 -7,852 16.83%
NP 83,215 72,231 45,228 47,218 42,644 42,732 33,493 16.37%
-
NP to SH 76,725 66,851 45,228 47,218 42,644 42,732 33,493 14.80%
-
Tax Rate 19.36% 31.53% 44.10% 23.94% 27.27% 22.52% 18.99% -
Total Cost 204,959 280,538 231,556 159,923 157,873 119,495 68,270 20.09%
-
Net Worth 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 1,264,895 12.45%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,558,830 2,475,807 2,473,781 1,960,871 2,046,454 1,908,086 1,264,895 12.45%
NOSH 1,478,323 1,447,323 1,581,398 1,204,540 1,143,270 1,142,566 593,847 16.40%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 28.88% 20.48% 16.34% 22.80% 21.27% 26.34% 32.91% -
ROE 3.00% 2.70% 1.83% 2.41% 2.08% 2.24% 2.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.49 24.33 17.50 17.20 17.54 14.20 17.14 2.16%
EPS 5.19 4.61 2.86 3.92 3.73 3.74 5.64 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7309 1.7073 1.5643 1.6279 1.79 1.67 2.13 -3.39%
Adjusted Per Share Value based on latest NOSH - 1,207,322
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.01 25.72 20.18 15.10 14.62 11.83 7.42 18.93%
EPS 5.59 4.87 3.30 3.44 3.11 3.12 2.44 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8659 1.8054 1.8039 1.4299 1.4923 1.3914 0.9224 12.45%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 - - - - - - -
Price 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 13.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 51.64 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.94 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 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 16/08/05 30/08/04 26/08/03 29/08/02 30/08/01 -
Price 2.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 46.82 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.14 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 1.40 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