[IGBB] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -34.58%
YoY- -21.26%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 174,447 216,320 183,066 141,722 90,297 100,658 111,802 7.69%
PBT 41,228 62,999 49,242 61,110 69,884 59,171 37,342 1.66%
Tax -75 10,309 -5,504 -20,858 -18,764 -17,030 -13,230 -57.75%
NP 41,153 73,308 43,738 40,252 51,120 42,141 24,112 9.31%
-
NP to SH 38,950 73,579 43,300 40,252 51,120 42,141 24,112 8.31%
-
Tax Rate 0.18% -16.36% 11.18% 34.13% 26.85% 28.78% 35.43% -
Total Cost 133,294 143,012 139,328 101,470 39,177 58,517 87,690 7.22%
-
Net Worth 998,175 962,952 856,105 820,676 782,651 734,664 969,797 0.48%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 6,424 8,009 8,017 6,408 - - 9,618 -6.50%
Div Payout % 16.49% 10.89% 18.52% 15.92% - - 39.89% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 998,175 962,952 856,105 820,676 782,651 734,664 969,797 0.48%
NOSH 323,034 320,984 320,638 320,576 320,758 320,814 322,191 0.04%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 23.59% 33.89% 23.89% 28.40% 56.61% 41.87% 21.57% -
ROE 3.90% 7.64% 5.06% 4.90% 6.53% 5.74% 2.49% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 54.00 67.39 57.09 44.21 28.15 31.38 34.70 7.64%
EPS 12.06 22.92 13.50 12.56 15.94 13.14 7.48 8.28%
DPS 2.00 2.50 2.50 2.00 0.00 0.00 3.00 -6.53%
NAPS 3.09 3.00 2.67 2.56 2.44 2.29 3.01 0.43%
Adjusted Per Share Value based on latest NOSH - 320,576
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 12.84 15.93 13.48 10.43 6.65 7.41 8.23 7.69%
EPS 2.87 5.42 3.19 2.96 3.76 3.10 1.78 8.28%
DPS 0.47 0.59 0.59 0.47 0.00 0.00 0.71 -6.64%
NAPS 0.735 0.709 0.6304 0.6043 0.5763 0.5409 0.7141 0.48%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 - - - - - -
Price 2.50 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.63 2.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 20.73 6.11 0.00 0.00 0.00 0.00 0.00 -
EY 4.82 16.37 0.00 0.00 0.00 0.00 0.00 -
DY 0.80 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 12/12/07 14/12/06 02/12/05 26/01/05 15/12/03 04/12/02 20/12/01 -
Price 2.21 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.09 2.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.33 6.11 0.00 0.00 0.00 0.00 0.00 -
EY 5.46 16.37 0.00 0.00 0.00 0.00 0.00 -
DY 0.90 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 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