[IGB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.39%
YoY- -49.58%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 480,691 522,001 432,810 340,956 338,501 264,984 149,474 21.48%
PBT 160,623 160,944 126,373 92,584 161,403 90,447 51,486 20.86%
Tax -32,932 -45,669 -27,659 -24,877 -27,120 -17,554 -9,222 23.62%
NP 127,691 115,275 98,714 67,707 134,283 72,893 42,264 20.22%
-
NP to SH 117,630 106,514 89,849 67,707 134,283 72,893 42,264 18.59%
-
Tax Rate 20.50% 28.38% 21.89% 26.87% 16.80% 19.41% 17.91% -
Total Cost 353,000 406,726 334,096 273,249 204,218 192,091 107,210 21.95%
-
Net Worth 2,571,161 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 1,278,025 12.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 14,777 - - - 28,595 - 8,916 8.78%
Div Payout % 12.56% - - - 21.29% - 21.10% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,571,161 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 1,278,025 12.35%
NOSH 1,477,763 1,449,170 1,225,770 1,206,898 1,143,807 694,219 594,430 16.38%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 26.56% 22.08% 22.81% 19.86% 39.67% 27.51% 28.28% -
ROE 4.57% 4.35% 4.66% 3.51% 7.34% 6.21% 3.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.53 36.02 35.31 28.25 29.59 38.17 25.15 4.37%
EPS 7.96 7.35 7.33 5.61 11.74 10.50 7.11 1.89%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 1.50 -6.53%
NAPS 1.7399 1.691 1.5718 1.5971 1.60 1.69 2.15 -3.46%
Adjusted Per Share Value based on latest NOSH - 1,205,235
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.05 38.06 31.56 24.86 24.68 19.32 10.90 21.48%
EPS 8.58 7.77 6.55 4.94 9.79 5.32 3.08 18.61%
DPS 1.08 0.00 0.00 0.00 2.09 0.00 0.65 8.82%
NAPS 1.8749 1.787 1.4049 1.4056 1.3345 0.8555 0.9319 12.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 2.74 1.44 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.42 4.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.42 19.59 0.00 0.00 0.00 0.00 0.00 -
EY 2.91 5.10 0.00 0.00 0.00 0.00 0.00 -
DY 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.85 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 30/11/05 25/11/04 21/11/03 28/11/02 29/11/01 -
Price 2.38 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.32 4.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.90 22.86 0.00 0.00 0.00 0.00 0.00 -
EY 3.34 4.38 0.00 0.00 0.00 0.00 0.00 -
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.99 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