[IGB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 214.89%
YoY- 84.22%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 522,001 432,810 340,956 338,501 264,984 149,474 126,856 26.57%
PBT 160,944 126,373 92,584 161,403 90,447 51,486 13,166 51.74%
Tax -45,669 -27,659 -24,877 -27,120 -17,554 -9,222 -13,166 23.02%
NP 115,275 98,714 67,707 134,283 72,893 42,264 0 -
-
NP to SH 106,514 89,849 67,707 134,283 72,893 42,264 -709 -
-
Tax Rate 28.38% 21.89% 26.87% 16.80% 19.41% 17.91% 100.00% -
Total Cost 406,726 334,096 273,249 204,218 192,091 107,210 126,856 21.42%
-
Net Worth 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 1,278,025 1,211,208 12.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 28,595 - 8,916 - -
Div Payout % - - - 21.29% - 21.10% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,450,546 1,926,666 1,927,537 1,830,092 1,173,230 1,278,025 1,211,208 12.45%
NOSH 1,449,170 1,225,770 1,206,898 1,143,807 694,219 594,430 590,833 16.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.08% 22.81% 19.86% 39.67% 27.51% 28.28% 0.00% -
ROE 4.35% 4.66% 3.51% 7.34% 6.21% 3.31% -0.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.02 35.31 28.25 29.59 38.17 25.15 21.47 9.00%
EPS 7.35 7.33 5.61 11.74 10.50 7.11 -0.12 -
DPS 0.00 0.00 0.00 2.50 0.00 1.50 0.00 -
NAPS 1.691 1.5718 1.5971 1.60 1.69 2.15 2.05 -3.15%
Adjusted Per Share Value based on latest NOSH - 1,144,069
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.06 31.56 24.86 24.68 19.32 10.90 9.25 26.57%
EPS 7.77 6.55 4.94 9.79 5.32 3.08 -0.05 -
DPS 0.00 0.00 0.00 2.09 0.00 0.65 0.00 -
NAPS 1.787 1.4049 1.4056 1.3345 0.8555 0.9319 0.8832 12.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.59 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.10 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 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 25/11/04 21/11/03 28/11/02 29/11/01 28/11/00 -
Price 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.38 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 0.99 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