[IGB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 19.72%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 695,662 574,201 538,790 438,906 260,344 254,187 168,302 26.66%
PBT 186,984 157,435 187,800 117,977 75,737 76,403 40,309 29.12%
Tax -51,975 -56,187 -35,690 -39,255 -16,021 -20,637 -15,020 22.97%
NP 135,009 101,248 152,110 78,722 59,716 55,766 25,289 32.18%
-
NP to SH 127,081 101,248 152,110 78,722 59,716 47,673 25,289 30.85%
-
Tax Rate 27.80% 35.69% 19.00% 33.27% 21.15% 27.01% 37.26% -
Total Cost 560,653 472,953 386,680 360,184 200,628 198,421 143,013 25.55%
-
Net Worth 2,471,015 2,464,217 1,965,399 2,049,445 1,908,090 1,267,751 1,232,651 12.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 36,464 30,421 57,157 16,436 14,829 14,848 - -
Div Payout % 28.69% 30.05% 37.58% 20.88% 24.83% 31.15% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,471,015 2,464,217 1,965,399 2,049,445 1,908,090 1,267,751 1,232,651 12.28%
NOSH 1,447,323 1,575,284 1,207,322 1,144,941 1,142,569 595,188 595,483 15.94%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.41% 17.63% 28.23% 17.94% 22.94% 21.94% 15.03% -
ROE 5.14% 4.11% 7.74% 3.84% 3.13% 3.76% 2.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.07 36.45 44.63 38.33 22.79 42.71 28.26 9.25%
EPS 8.78 6.43 12.60 6.88 5.23 8.01 4.25 12.84%
DPS 2.52 1.93 4.73 1.44 1.30 2.50 0.00 -
NAPS 1.7073 1.5643 1.6279 1.79 1.67 2.13 2.07 -3.15%
Adjusted Per Share Value based on latest NOSH - 1,144,941
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.73 41.87 39.29 32.01 18.98 18.54 12.27 26.67%
EPS 9.27 7.38 11.09 5.74 4.35 3.48 1.84 30.91%
DPS 2.66 2.22 4.17 1.20 1.08 1.08 0.00 -
NAPS 1.8019 1.7969 1.4332 1.4945 1.3914 0.9245 0.8989 12.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 16/08/05 30/08/04 26/08/03 29/08/02 30/08/01 24/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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