[IGB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2.83%
YoY- 56.15%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 619,677 504,558 532,166 400,616 199,880 239,872 388,215 -0.49%
PBT 159,262 141,741 184,358 114,496 61,926 55,502 39,037 -1.48%
Tax -51,257 -38,500 -36,824 -35,683 -11,452 -20,362 -10,664 -1.65%
NP 108,005 103,241 147,534 78,813 50,474 35,140 28,373 -1.41%
-
NP to SH 105,457 103,241 147,534 78,813 50,474 27,047 28,373 -1.38%
-
Tax Rate 32.18% 27.16% 19.97% 31.17% 18.49% 36.69% 27.32% -
Total Cost 511,672 401,317 384,632 321,803 149,406 204,732 359,842 -0.37%
-
Net Worth 2,301,230 1,888,063 1,847,232 1,862,759 1,188,082 1,235,409 979,253 -0.90%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 36,464 30,421 57,157 16,436 14,829 14,848 - -100.00%
Div Payout % 34.58% 29.47% 38.74% 20.85% 29.38% 54.90% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,301,230 1,888,063 1,847,232 1,862,759 1,188,082 1,235,409 979,253 -0.90%
NOSH 1,458,598 1,216,849 1,142,241 1,095,740 594,041 593,946 475,365 -1.18%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.43% 20.46% 27.72% 19.67% 25.25% 14.65% 7.31% -
ROE 4.58% 5.47% 7.99% 4.23% 4.25% 2.19% 2.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.48 41.46 46.59 36.56 33.65 40.39 81.67 0.69%
EPS 7.23 8.48 12.92 7.19 8.50 4.55 5.97 -0.20%
DPS 2.50 2.50 5.00 1.50 2.50 2.50 0.00 -100.00%
NAPS 1.5777 1.5516 1.6172 1.70 2.00 2.08 2.06 0.28%
Adjusted Per Share Value based on latest NOSH - 1,095,740
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 45.19 36.79 38.81 29.21 14.58 17.49 28.31 -0.49%
EPS 7.69 7.53 10.76 5.75 3.68 1.97 2.07 -1.38%
DPS 2.66 2.22 4.17 1.20 1.08 1.08 0.00 -100.00%
NAPS 1.6781 1.3768 1.347 1.3583 0.8664 0.9009 0.7141 -0.90%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 - -
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