[IGB] YoY 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- 38.6%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 141,658 147,059 156,494 99,786 80,873 65,315 43,104 21.92%
PBT 47,613 40,635 42,537 22,030 17,852 31,507 23,242 12.68%
Tax -11,276 -10,508 -16,686 -3,665 -4,633 -5,228 -3,974 18.97%
NP 36,337 30,127 25,851 18,365 13,219 26,279 19,268 11.14%
-
NP to SH 33,362 27,918 25,851 18,365 13,219 26,279 19,268 9.57%
-
Tax Rate 23.68% 25.86% 39.23% 16.64% 25.95% 16.59% 17.10% -
Total Cost 105,321 116,932 130,643 81,421 67,654 39,036 23,836 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 1.33% 1.15% 1.15% 0.96% 0.68% 1.39% 1.54% -
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 9.55 10.17 10.78 8.53 7.10 5.72 7.25 4.69%
EPS 2.25 1.93 1.78 1.57 1.16 2.30 3.24 -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 10.33 10.72 11.41 7.28 5.90 4.76 3.14 21.94%
EPS 2.43 2.04 1.89 1.34 0.96 1.92 1.41 9.49%
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 26.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 110.67 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.90 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 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 30.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 127.56 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.78 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