[IGB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -46.78%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 574,201 561,266 504,558 534,621 538,790 551,079 532,166 5.20%
PBT 157,435 162,248 141,741 115,539 187,800 188,536 184,358 -9.99%
Tax -56,187 -51,521 -38,500 -34,580 -35,690 -35,856 -36,824 32.57%
NP 101,248 110,727 103,241 80,959 152,110 152,680 147,534 -22.21%
-
NP to SH 101,248 110,727 103,241 80,959 152,110 152,680 147,534 -22.21%
-
Tax Rate 35.69% 31.75% 27.16% 29.93% 19.00% 19.02% 19.97% -
Total Cost 472,953 450,539 401,317 453,662 386,680 398,399 384,632 14.78%
-
Net Worth 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 21.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 30,421 30,421 30,421 28,556 57,157 57,157 57,157 -34.34%
Div Payout % 30.05% 27.47% 29.47% 35.27% 37.58% 37.44% 38.74% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 21.20%
NOSH 1,575,284 1,452,303 1,216,849 1,205,235 1,207,322 1,169,745 1,142,241 23.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.63% 19.73% 20.46% 15.14% 28.23% 27.71% 27.72% -
ROE 4.11% 4.91% 5.47% 4.21% 7.74% 8.02% 7.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.45 38.65 41.46 44.36 44.63 47.11 46.59 -15.10%
EPS 6.43 7.62 8.48 6.72 12.60 13.05 12.92 -37.22%
DPS 1.93 2.09 2.50 2.37 4.73 4.89 5.00 -47.01%
NAPS 1.5643 1.5523 1.5516 1.5971 1.6279 1.6284 1.6172 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,205,235
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.87 40.93 36.79 38.99 39.29 40.19 38.81 5.19%
EPS 7.38 8.07 7.53 5.90 11.09 11.13 10.76 -22.24%
DPS 2.22 2.22 2.22 2.08 4.17 4.17 4.17 -34.33%
NAPS 1.7969 1.6439 1.3768 1.4036 1.4332 1.389 1.347 21.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 -
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