[IGB] YoY TTM 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- -46.78%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 677,650 708,869 596,411 534,621 474,133 315,390 218,851 20.71%
PBT 201,708 188,891 180,472 115,539 185,449 100,890 84,273 15.64%
Tax -44,624 -59,103 -51,448 -34,580 -45,248 -19,784 -19,736 14.55%
NP 157,084 129,788 129,024 80,959 140,201 81,106 64,537 15.97%
-
NP to SH 147,031 122,121 125,382 80,959 140,201 81,106 64,537 14.70%
-
Tax Rate 22.12% 31.29% 28.51% 29.93% 24.40% 19.61% 23.42% -
Total Cost 520,566 579,081 467,387 453,662 333,932 234,284 154,314 22.45%
-
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 36,611 36,464 30,421 28,556 45,037 5,940 23,738 7.48%
Div Payout % 24.90% 29.86% 24.26% 35.27% 32.12% 7.32% 36.78% -
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 23.18% 18.31% 21.63% 15.14% 29.57% 25.72% 29.49% -
ROE 5.72% 4.99% 6.51% 4.21% 7.66% 6.92% 5.07% -
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 45.89 48.97 48.65 44.36 41.44 45.49 36.93 3.68%
EPS 9.96 8.44 10.23 6.72 12.25 11.70 10.89 -1.47%
DPS 2.50 2.50 2.48 2.37 3.94 0.86 4.00 -7.53%
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 49.41 51.69 43.49 38.99 34.57 23.00 15.96 20.71%
EPS 10.72 8.91 9.14 5.90 10.22 5.91 4.71 14.68%
DPS 2.67 2.66 2.22 2.08 3.28 0.43 1.73 7.49%
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 5.97 2.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.52 17.07 0.00 0.00 0.00 0.00 0.00 -
EY 3.63 5.86 0.00 0.00 0.00 0.00 0.00 -
DY 0.91 1.74 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 5.19 3.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.90 19.91 0.00 0.00 0.00 0.00 0.00 -
EY 4.18 5.02 0.00 0.00 0.00 0.00 0.00 -
DY 1.05 1.49 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