[IGBB] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 5.95%
YoY- 88.83%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 215,342 183,028 157,503 105,975 77,136 120,973 87,429 16.20%
PBT 64,734 30,754 59,553 81,431 47,694 48,113 25,205 17.01%
Tax 681 7,093 -15,105 -20,501 -15,427 -17,647 -13,245 -
NP 65,415 37,847 44,448 60,930 32,267 30,466 11,960 32.71%
-
NP to SH 67,178 35,071 44,448 60,930 32,267 30,466 11,960 33.30%
-
Tax Rate -1.05% -23.06% 25.36% 25.18% 32.35% 36.68% 52.55% -
Total Cost 149,927 145,181 113,055 45,045 44,869 90,507 75,469 12.11%
-
Net Worth 969,194 907,991 856,282 801,491 740,922 660,631 952,310 0.29%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 6,418 8,021 8,017 6,411 - - 9,619 -6.51%
Div Payout % 9.55% 22.87% 18.04% 10.52% - - 80.43% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 969,194 907,991 856,282 801,491 740,922 660,631 952,310 0.29%
NOSH 320,925 320,844 320,705 320,596 320,745 320,694 320,643 0.01%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 30.38% 20.68% 28.22% 57.49% 41.83% 25.18% 13.68% -
ROE 6.93% 3.86% 5.19% 7.60% 4.35% 4.61% 1.26% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 67.10 57.05 49.11 33.06 24.05 37.72 27.27 16.18%
EPS 20.93 10.94 13.86 19.00 10.06 9.50 3.73 33.28%
DPS 2.00 2.50 2.50 2.00 0.00 0.00 3.00 -6.53%
NAPS 3.02 2.83 2.67 2.50 2.31 2.06 2.97 0.27%
Adjusted Per Share Value based on latest NOSH - 320,418
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 15.86 13.48 11.60 7.80 5.68 8.91 6.44 16.20%
EPS 4.95 2.58 3.27 4.49 2.38 2.24 0.88 33.34%
DPS 0.47 0.59 0.59 0.47 0.00 0.00 0.71 -6.64%
NAPS 0.7136 0.6686 0.6305 0.5901 0.5455 0.4864 0.7012 0.29%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 - - - - - - -
Price 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.98 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 12.53 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 24/03/06 29/03/05 22/03/04 03/03/03 29/03/02 29/03/01 -
Price 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.36 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.96 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 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