[IGBB] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -2.21%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 192,136 211,705 168,783 128,070 83,311 107,007 110,437 9.66%
PBT 58,271 53,338 48,347 81,593 47,313 52,034 29,832 11.79%
Tax -524 7,822 -6,783 -20,069 -17,618 -17,390 -8,072 -36.59%
NP 57,747 61,160 41,564 61,524 29,695 34,644 21,760 17.65%
-
NP to SH 55,850 60,662 41,760 61,524 29,695 34,644 16,204 22.89%
-
Tax Rate 0.90% -14.66% 14.03% 24.60% 37.24% 33.42% 27.06% -
Total Cost 134,389 150,545 127,219 66,546 53,616 72,363 88,677 7.17%
-
Net Worth 991,469 936,240 845,982 816,837 749,399 727,041 964,285 0.46%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 6,424 8,009 8,017 6,408 - - 9,618 -6.50%
Div Payout % 11.50% 13.20% 19.20% 10.42% - - 59.36% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 991,469 936,240 845,982 816,837 749,399 727,041 964,285 0.46%
NOSH 322,954 320,630 320,447 321,589 320,256 321,700 321,428 0.07%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 30.06% 28.89% 24.63% 48.04% 35.64% 32.38% 19.70% -
ROE 5.63% 6.48% 4.94% 7.53% 3.96% 4.77% 1.68% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 59.49 66.03 52.67 39.82 26.01 33.26 34.36 9.57%
EPS 17.29 18.92 13.03 19.13 9.27 10.77 5.04 22.79%
DPS 2.00 2.50 2.50 2.00 0.00 0.00 3.00 -6.53%
NAPS 3.07 2.92 2.64 2.54 2.34 2.26 3.00 0.38%
Adjusted Per Share Value based on latest NOSH - 321,589
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 14.15 15.59 12.43 9.43 6.13 7.88 8.13 9.67%
EPS 4.11 4.47 3.07 4.53 2.19 2.55 1.19 22.93%
DPS 0.47 0.59 0.59 0.47 0.00 0.00 0.71 -6.64%
NAPS 0.73 0.6894 0.6229 0.6014 0.5518 0.5353 0.71 0.46%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 - - - - - - -
Price 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.03 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.65 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 17/09/07 18/09/06 27/09/05 20/09/04 29/09/03 27/09/02 26/09/01 -
Price 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.61 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.93 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 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