[IGB] QoQ TTM 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- 3.49%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 504,558 534,621 538,790 551,079 532,166 474,133 438,906 9.69%
PBT 141,741 115,539 187,800 188,536 184,358 185,449 117,977 12.95%
Tax -38,500 -34,580 -35,690 -35,856 -36,824 -45,248 -39,255 -1.28%
NP 103,241 80,959 152,110 152,680 147,534 140,201 78,722 19.71%
-
NP to SH 103,241 80,959 152,110 152,680 147,534 140,201 78,722 19.71%
-
Tax Rate 27.16% 29.93% 19.00% 19.02% 19.97% 24.40% 33.27% -
Total Cost 401,317 453,662 386,680 398,399 384,632 333,932 360,184 7.44%
-
Net Worth 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 -5.29%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,421 28,556 57,157 57,157 57,157 45,037 16,436 50.46%
Div Payout % 29.47% 35.27% 37.58% 37.44% 38.74% 32.12% 20.88% -
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 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 -5.29%
NOSH 1,216,849 1,205,235 1,207,322 1,169,745 1,142,241 1,144,069 1,144,941 4.12%
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 20.46% 15.14% 28.23% 27.71% 27.72% 29.57% 17.94% -
ROE 5.47% 4.21% 7.74% 8.02% 7.99% 7.66% 3.84% -
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 41.46 44.36 44.63 47.11 46.59 41.44 38.33 5.34%
EPS 8.48 6.72 12.60 13.05 12.92 12.25 6.88 14.88%
DPS 2.50 2.37 4.73 4.89 5.00 3.94 1.44 44.20%
NAPS 1.5516 1.5971 1.6279 1.6284 1.6172 1.60 1.79 -9.04%
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 38.99 39.29 40.19 38.81 34.57 32.01 9.67%
EPS 7.53 5.90 11.09 11.13 10.76 10.22 5.74 19.73%
DPS 2.22 2.08 4.17 4.17 4.17 3.28 1.20 50.41%
NAPS 1.3768 1.4036 1.4332 1.389 1.347 1.3348 1.4945 -5.29%
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