[IGB] YoY Annualized Quarter 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- 12.02%
YoY- -31.46%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 673,931 718,961 619,677 504,558 532,166 405,689 199,880 22.44%
PBT 204,189 202,028 156,329 141,742 184,358 114,493 62,389 21.83%
Tax -56,470 -57,361 -43,100 -40,619 -36,825 -32,018 -11,452 30.44%
NP 147,719 144,667 113,229 101,123 147,533 82,475 50,937 19.40%
-
NP to SH 136,851 135,915 105,458 101,123 147,533 82,475 50,937 17.89%
-
Tax Rate 27.66% 28.39% 27.57% 28.66% 19.97% 27.97% 18.36% -
Total Cost 526,212 574,294 506,448 403,435 384,633 323,214 148,943 23.39%
-
Net Worth 2,621,473 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 12.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 36,986 36,302 36,515 30,436 57,361 16,395 14,841 16.43%
Div Payout % 27.03% 26.71% 34.63% 30.10% 38.88% 19.88% 29.14% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,621,473 2,455,618 2,430,500 1,887,155 1,855,290 1,660,366 1,276,393 12.73%
NOSH 1,479,470 1,452,083 1,460,637 1,217,441 1,147,223 1,093,065 593,671 16.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.92% 20.12% 18.27% 20.04% 27.72% 20.33% 25.48% -
ROE 5.22% 5.53% 4.34% 5.36% 7.95% 4.97% 3.99% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 45.55 49.51 42.43 41.44 46.39 37.11 33.67 5.16%
EPS 9.25 9.35 7.20 8.30 12.86 7.54 8.58 1.26%
DPS 2.50 2.50 2.50 2.50 5.00 1.50 2.50 0.00%
NAPS 1.7719 1.6911 1.664 1.5501 1.6172 1.519 2.15 -3.17%
Adjusted Per Share Value based on latest NOSH - 1,216,849
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.14 52.43 45.19 36.79 38.81 29.58 14.58 22.43%
EPS 9.98 9.91 7.69 7.37 10.76 6.01 3.71 17.92%
DPS 2.70 2.65 2.66 2.22 4.18 1.20 1.08 16.49%
NAPS 1.9116 1.7907 1.7723 1.3761 1.3529 1.2108 0.9308 12.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 2.24 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.92 3.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.22 19.02 0.00 0.00 0.00 0.00 0.00 -
EY 4.13 5.26 0.00 0.00 0.00 0.00 0.00 -
DY 1.12 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.99 2.18 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.37 4.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.51 23.29 0.00 0.00 0.00 0.00 0.00 -
EY 4.65 4.29 0.00 0.00 0.00 0.00 0.00 -
DY 1.26 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.29 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