[IGBB] YoY TTM Result on 31-Oct-2002 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
04-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 21.64%
YoY- 74.77%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 183,066 141,722 90,297 100,658 111,802 70,853 20.89%
PBT 49,242 61,110 69,884 59,171 37,342 10,233 36.89%
Tax -5,504 -20,858 -18,764 -17,030 -13,230 -4,229 5.40%
NP 43,738 40,252 51,120 42,141 24,112 6,004 48.72%
-
NP to SH 43,300 40,252 51,120 42,141 24,112 -1,956 -
-
Tax Rate 11.18% 34.13% 26.85% 28.78% 35.43% 41.33% -
Total Cost 139,328 101,470 39,177 58,517 87,690 64,849 16.51%
-
Net Worth 856,105 820,676 782,651 734,664 969,797 950,621 -2.07%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 8,017 6,408 - - 9,618 3,205 20.11%
Div Payout % 18.52% 15.92% - - 39.89% 0.00% -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 856,105 820,676 782,651 734,664 969,797 950,621 -2.07%
NOSH 320,638 320,576 320,758 320,814 322,191 321,156 -0.03%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 23.89% 28.40% 56.61% 41.87% 21.57% 8.47% -
ROE 5.06% 4.90% 6.53% 5.74% 2.49% -0.21% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 57.09 44.21 28.15 31.38 34.70 22.06 20.93%
EPS 13.50 12.56 15.94 13.14 7.48 -0.61 -
DPS 2.50 2.00 0.00 0.00 3.00 1.00 20.10%
NAPS 2.67 2.56 2.44 2.29 3.01 2.96 -2.03%
Adjusted Per Share Value based on latest NOSH - 320,814
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 13.76 10.65 6.79 7.57 8.41 5.33 20.87%
EPS 3.26 3.03 3.84 3.17 1.81 -0.15 -
DPS 0.60 0.48 0.00 0.00 0.72 0.24 20.10%
NAPS 0.6436 0.617 0.5884 0.5523 0.7291 0.7147 -2.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date - - - - - - -
Price 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 -
P/EPS 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 -
DY 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 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 02/12/05 26/01/05 15/12/03 04/12/02 20/12/01 15/02/01 -
Price 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 -
P/EPS 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 -
DY 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 -

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