[IGB] YoY 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- 73.42%
YoY- 168.17%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 193,241 196,960 186,868 163,602 193,665 135,632 50,406 25.09%
PBT 43,565 41,084 27,947 49,157 22,955 24,046 10,903 25.95%
Tax -23,538 -11,692 -13,434 -13,625 -9,705 -18,129 -2,230 48.08%
NP 20,027 29,392 14,513 35,532 13,250 5,917 8,673 14.96%
-
NP to SH 19,221 29,401 15,607 35,532 13,250 5,917 8,673 14.17%
-
Tax Rate 54.03% 28.46% 48.07% 27.72% 42.28% 75.39% 20.45% -
Total Cost 173,214 167,568 172,355 128,070 180,415 129,715 41,733 26.75%
-
Net Worth 2,640,131 1,464,451 2,301,230 1,888,063 1,847,232 1,862,759 1,277,188 12.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 37,250 36,611 36,464 30,421 28,556 16,436 5,940 35.77%
Div Payout % 193.80% 124.52% 233.64% 85.62% 215.52% 277.78% 68.49% -
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 2,640,131 1,464,451 2,301,230 1,888,063 1,847,232 1,862,759 1,277,188 12.85%
NOSH 1,490,000 1,464,451 1,458,598 1,216,849 1,142,241 1,095,740 594,041 16.55%
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 10.36% 14.92% 7.77% 21.72% 6.84% 4.36% 17.21% -
ROE 0.73% 2.01% 0.68% 1.88% 0.72% 0.32% 0.68% -
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 12.97 13.45 12.81 13.44 16.95 12.38 8.49 7.31%
EPS 1.29 2.03 1.10 2.92 1.16 0.54 1.46 -2.04%
DPS 2.50 2.50 2.50 2.50 2.50 1.50 1.00 16.49%
NAPS 1.7719 1.00 1.5777 1.5516 1.6172 1.70 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 14.09 14.36 13.63 11.93 14.12 9.89 3.68 25.06%
EPS 1.40 2.14 1.14 2.59 0.97 0.43 0.63 14.22%
DPS 2.72 2.67 2.66 2.22 2.08 1.20 0.43 35.97%
NAPS 1.9252 1.0679 1.6781 1.3768 1.347 1.3583 0.9313 12.86%
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 17.27 13.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 173.64 88.66 0.00 0.00 0.00 0.00 0.00 -
EY 0.58 1.13 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 1.78 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 15.34 16.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 154.26 108.58 0.00 0.00 0.00 0.00 0.00 -
EY 0.65 0.92 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 2.18 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