[IGB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 19.72%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 551,079 532,166 474,133 438,906 416,174 400,616 315,390 45.02%
PBT 188,536 184,358 185,449 117,977 100,841 114,496 100,890 51.65%
Tax -35,856 -36,824 -45,248 -39,255 -35,088 -35,683 -19,784 48.59%
NP 152,680 147,534 140,201 78,722 65,753 78,813 81,106 52.40%
-
NP to SH 152,680 147,534 140,201 78,722 65,753 78,813 81,106 52.40%
-
Tax Rate 19.02% 19.97% 24.40% 33.27% 34.80% 31.17% 19.61% -
Total Cost 398,399 384,632 333,932 360,184 350,421 321,803 234,284 42.42%
-
Net Worth 1,904,813 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 1,171,772 38.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 57,157 57,157 45,037 16,436 16,436 16,436 5,940 351.77%
Div Payout % 37.44% 38.74% 32.12% 20.88% 25.00% 20.85% 7.32% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,904,813 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 1,171,772 38.21%
NOSH 1,169,745 1,142,241 1,144,069 1,144,941 1,139,568 1,095,740 693,356 41.67%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.71% 27.72% 29.57% 17.94% 15.80% 19.67% 25.72% -
ROE 8.02% 7.99% 7.66% 3.84% 3.39% 4.23% 6.92% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.11 46.59 41.44 38.33 36.52 36.56 45.49 2.35%
EPS 13.05 12.92 12.25 6.88 5.77 7.19 11.70 7.54%
DPS 4.89 5.00 3.94 1.44 1.44 1.50 0.86 218.23%
NAPS 1.6284 1.6172 1.60 1.79 1.70 1.70 1.69 -2.44%
Adjusted Per Share Value based on latest NOSH - 1,144,941
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.19 38.81 34.57 32.01 30.35 29.21 23.00 45.02%
EPS 11.13 10.76 10.22 5.74 4.79 5.75 5.91 52.44%
DPS 4.17 4.17 3.28 1.20 1.20 1.20 0.43 354.12%
NAPS 1.389 1.347 1.3348 1.4945 1.4127 1.3583 0.8545 38.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 28/11/02 -
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