[IGB] YoY TTM 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- 3.49%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 713,560 610,242 561,266 551,079 416,174 222,091 239,339 19.95%
PBT 209,006 157,360 162,248 188,536 100,841 70,191 69,195 20.22%
Tax -58,129 -45,079 -51,521 -35,856 -35,088 -12,706 -20,270 19.18%
NP 150,877 112,281 110,727 152,680 65,753 57,485 48,925 20.63%
-
NP to SH 141,359 107,524 110,727 152,680 65,753 57,485 40,832 22.98%
-
Tax Rate 27.81% 28.65% 31.75% 19.02% 34.80% 18.10% 29.29% -
Total Cost 562,683 497,961 450,539 398,399 350,421 164,606 190,414 19.78%
-
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 36,611 36,464 30,421 57,157 16,436 14,829 14,848 16.22%
Div Payout % 25.90% 33.91% 27.47% 37.44% 25.00% 25.80% 36.37% -
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 21.14% 18.40% 19.73% 27.71% 15.80% 25.88% 20.44% -
ROE 5.63% 4.42% 4.91% 8.02% 3.39% 3.05% 3.25% -
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 48.12 42.19 38.65 47.11 36.52 19.44 40.25 3.01%
EPS 9.53 7.43 7.62 13.05 5.77 5.03 6.87 5.60%
DPS 2.47 2.52 2.09 4.89 1.44 1.30 2.50 -0.20%
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 52.03 44.50 40.93 40.19 30.35 16.20 17.45 19.96%
EPS 10.31 7.84 8.07 11.13 4.79 4.19 2.98 22.97%
DPS 2.67 2.66 2.22 4.17 1.20 1.08 1.08 16.27%
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 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.12 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.99 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 5.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.10 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.86 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