[IGB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.52%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 596,411 574,201 561,266 504,558 534,621 538,790 551,079 5.40%
PBT 180,472 157,435 162,248 141,741 115,539 187,800 188,536 -2.86%
Tax -51,448 -56,187 -51,521 -38,500 -34,580 -35,690 -35,856 27.18%
NP 129,024 101,248 110,727 103,241 80,959 152,110 152,680 -10.60%
-
NP to SH 125,382 101,248 110,727 103,241 80,959 152,110 152,680 -12.29%
-
Tax Rate 28.51% 35.69% 31.75% 27.16% 29.93% 19.00% 19.02% -
Total Cost 467,387 472,953 450,539 401,317 453,662 386,680 398,399 11.22%
-
Net Worth 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 0.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 30,421 30,421 30,421 30,421 28,556 57,157 57,157 -34.29%
Div Payout % 24.26% 30.05% 27.47% 29.47% 35.27% 37.58% 37.44% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,926,879 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 0.77%
NOSH 1,225,906 1,575,284 1,452,303 1,216,849 1,205,235 1,207,322 1,169,745 3.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.63% 17.63% 19.73% 20.46% 15.14% 28.23% 27.71% -
ROE 6.51% 4.11% 4.91% 5.47% 4.21% 7.74% 8.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.65 36.45 38.65 41.46 44.36 44.63 47.11 2.16%
EPS 10.23 6.43 7.62 8.48 6.72 12.60 13.05 -14.96%
DPS 2.48 1.93 2.09 2.50 2.37 4.73 4.89 -36.37%
NAPS 1.5718 1.5643 1.5523 1.5516 1.5971 1.6279 1.6284 -2.32%
Adjusted Per Share Value based on latest NOSH - 1,216,849
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.49 41.87 40.93 36.79 38.99 39.29 40.19 5.39%
EPS 9.14 7.38 8.07 7.53 5.90 11.09 11.13 -12.29%
DPS 2.22 2.22 2.22 2.22 2.08 4.17 4.17 -34.28%
NAPS 1.4051 1.7969 1.6439 1.3768 1.4036 1.4332 1.389 0.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 -
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