[IGB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 78.1%
YoY- 72.86%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 538,790 551,079 532,166 474,133 438,906 416,174 400,616 21.86%
PBT 187,800 188,536 184,358 185,449 117,977 100,841 114,496 39.12%
Tax -35,690 -35,856 -36,824 -45,248 -39,255 -35,088 -35,683 0.01%
NP 152,110 152,680 147,534 140,201 78,722 65,753 78,813 55.07%
-
NP to SH 152,110 152,680 147,534 140,201 78,722 65,753 78,813 55.07%
-
Tax Rate 19.00% 19.02% 19.97% 24.40% 33.27% 34.80% 31.17% -
Total Cost 386,680 398,399 384,632 333,932 360,184 350,421 321,803 13.03%
-
Net Worth 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 3.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 57,157 57,157 57,157 45,037 16,436 16,436 16,436 129.70%
Div Payout % 37.58% 37.44% 38.74% 32.12% 20.88% 25.00% 20.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 1,937,267 1,862,759 3.64%
NOSH 1,207,322 1,169,745 1,142,241 1,144,069 1,144,941 1,139,568 1,095,740 6.68%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 28.23% 27.71% 27.72% 29.57% 17.94% 15.80% 19.67% -
ROE 7.74% 8.02% 7.99% 7.66% 3.84% 3.39% 4.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.63 47.11 46.59 41.44 38.33 36.52 36.56 14.23%
EPS 12.60 13.05 12.92 12.25 6.88 5.77 7.19 45.40%
DPS 4.73 4.89 5.00 3.94 1.44 1.44 1.50 115.18%
NAPS 1.6279 1.6284 1.6172 1.60 1.79 1.70 1.70 -2.85%
Adjusted Per Share Value based on latest NOSH - 1,144,069
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.29 40.19 38.81 34.57 32.01 30.35 29.21 21.87%
EPS 11.09 11.13 10.76 10.22 5.74 4.79 5.75 55.00%
DPS 4.17 4.17 4.17 3.28 1.20 1.20 1.20 129.59%
NAPS 1.4332 1.389 1.347 1.3348 1.4945 1.4127 1.3583 3.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 -
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