[IGB] YoY 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- -28.99%
YoY- -77.64%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 192,516 169,232 156,025 133,815 137,984 102,757 47,711 26.16%
PBT 57,426 55,449 53,542 30,505 102,766 35,294 10,141 33.48%
Tax -12,950 -12,405 -5,277 -10,016 -11,126 -5,133 -1,370 45.38%
NP 44,476 43,044 48,265 20,489 91,640 30,161 8,771 31.05%
-
NP to SH 40,905 39,663 44,623 20,489 91,640 30,161 8,771 29.24%
-
Tax Rate 22.55% 22.37% 9.86% 32.83% 10.83% 14.54% 13.51% -
Total Cost 148,040 126,188 107,760 113,326 46,344 72,596 38,940 24.91%
-
Net Worth 2,569,336 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 12.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 28,601 - 8,889 -
Div Payout % - - - - 31.21% - 101.35% -
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 2,569,336 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 12.39%
NOSH 1,476,714 1,447,554 1,225,906 1,205,235 1,144,069 693,356 592,635 16.42%
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 23.10% 25.43% 30.93% 15.31% 66.41% 29.35% 18.38% -
ROE 1.59% 1.62% 2.32% 1.06% 5.01% 2.57% 0.69% -
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 13.04 11.69 12.73 11.10 12.06 14.82 8.05 8.36%
EPS 2.77 2.74 3.64 1.70 8.01 4.35 1.48 11.00%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 1.50 -
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 14.04 12.34 11.38 9.76 10.06 7.49 3.48 26.15%
EPS 2.98 2.89 3.25 1.49 6.68 2.20 0.64 29.20%
DPS 0.00 0.00 0.00 0.00 2.09 0.00 0.65 -
NAPS 1.8736 1.785 1.4051 1.4036 1.3348 0.8545 0.9291 12.39%
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 21.02 12.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 98.92 52.55 0.00 0.00 0.00 0.00 0.00 -
EY 1.01 1.90 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 1.57 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 18.26 14.37 0.00 0.00 0.00 0.00 0.00 -
P/EPS 85.92 61.31 0.00 0.00 0.00 0.00 0.00 -
EY 1.16 1.63 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 1.37 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