[IGB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 211.44%
YoY- 203.84%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 169,232 156,025 133,815 137,984 102,757 47,711 83,047 12.59%
PBT 55,449 53,542 30,505 102,766 35,294 10,141 2,271 70.28%
Tax -12,405 -5,277 -10,016 -11,126 -5,133 -1,370 -2,271 32.69%
NP 43,044 48,265 20,489 91,640 30,161 8,771 0 -
-
NP to SH 39,663 44,623 20,489 91,640 30,161 8,771 -8,093 -
-
Tax Rate 22.37% 9.86% 32.83% 10.83% 14.54% 13.51% 100.00% -
Total Cost 126,188 107,760 113,326 46,344 72,596 38,940 83,047 7.21%
-
Net Worth 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 1,219,900 12.30%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 28,601 - 8,889 - -
Div Payout % - - - 31.21% - 101.35% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 1,219,900 12.30%
NOSH 1,447,554 1,225,906 1,205,235 1,144,069 693,356 592,635 595,073 15.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 25.43% 30.93% 15.31% 66.41% 29.35% 18.38% 0.00% -
ROE 1.62% 2.32% 1.06% 5.01% 2.57% 0.69% -0.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.69 12.73 11.10 12.06 14.82 8.05 13.96 -2.91%
EPS 2.74 3.64 1.70 8.01 4.35 1.48 -1.36 -
DPS 0.00 0.00 0.00 2.50 0.00 1.50 0.00 -
NAPS 1.691 1.5718 1.5971 1.60 1.69 2.15 2.05 -3.15%
Adjusted Per Share Value based on latest NOSH - 1,144,069
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.34 11.38 9.76 10.06 7.49 3.48 6.06 12.57%
EPS 2.89 3.25 1.49 6.68 2.20 0.64 -0.59 -
DPS 0.00 0.00 0.00 2.09 0.00 0.65 0.00 -
NAPS 1.785 1.4051 1.4036 1.3348 0.8545 0.9291 0.8896 12.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 52.55 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.90 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 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 25/11/04 21/11/03 28/11/02 29/11/01 28/11/00 -
Price 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 61.31 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.63 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 0.99 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