[IGB] QoQ Annualized Quarter 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- -50.21%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 504,558 454,608 414,282 399,144 532,166 451,334 401,034 16.46%
PBT 141,742 123,445 124,158 88,120 184,358 215,204 117,274 13.40%
Tax -40,619 -33,169 -29,722 -14,660 -36,825 -36,160 -31,986 17.18%
NP 101,123 90,276 94,436 73,460 147,533 179,044 85,288 11.96%
-
NP to SH 101,123 90,276 94,436 73,460 147,533 179,044 85,288 11.96%
-
Tax Rate 28.66% 26.87% 23.94% 16.64% 19.97% 16.80% 27.27% -
Total Cost 403,435 364,332 319,846 325,684 384,633 272,290 315,746 17.66%
-
Net Worth 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 -5.23%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,436 - - - 57,361 38,126 - -
Div Payout % 30.10% - - - 38.88% 21.29% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 -5.23%
NOSH 1,217,441 1,206,898 1,204,540 1,169,745 1,147,223 1,143,807 1,143,270 4.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.04% 19.86% 22.80% 18.40% 27.72% 39.67% 21.27% -
ROE 5.36% 4.68% 4.82% 3.86% 7.95% 9.78% 4.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.44 37.67 34.39 34.12 46.39 39.46 35.08 11.69%
EPS 8.30 7.48 7.84 6.28 12.86 15.65 7.46 7.33%
DPS 2.50 0.00 0.00 0.00 5.00 3.33 0.00 -
NAPS 1.5501 1.5971 1.6279 1.6284 1.6172 1.60 1.79 -9.10%
Adjusted Per Share Value based on latest NOSH - 1,169,745
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.79 33.15 30.21 29.11 38.81 32.91 29.24 16.46%
EPS 7.37 6.58 6.89 5.36 10.76 13.06 6.22 11.91%
DPS 2.22 0.00 0.00 0.00 4.18 2.78 0.00 -
NAPS 1.3761 1.4056 1.4299 1.389 1.3529 1.3345 1.4923 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 -
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