[IGB] YoY TTM 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- 78.1%
YoY- 72.86%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 708,869 596,411 534,621 474,133 315,390 218,851 202,535 23.20%
PBT 188,891 180,472 115,539 185,449 100,890 84,273 38,628 30.26%
Tax -59,103 -51,448 -34,580 -45,248 -19,784 -19,736 -14,067 27.01%
NP 129,788 129,024 80,959 140,201 81,106 64,537 24,561 31.96%
-
NP to SH 122,121 125,382 80,959 140,201 81,106 64,537 16,468 39.62%
-
Tax Rate 31.29% 28.51% 29.93% 24.40% 19.61% 23.42% 36.42% -
Total Cost 579,081 467,387 453,662 333,932 234,284 154,314 177,974 21.71%
-
Net Worth 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 1,219,900 12.30%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 36,464 30,421 28,556 45,037 5,940 23,738 - -
Div Payout % 29.86% 24.26% 35.27% 32.12% 7.32% 36.78% - -
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 2,447,815 1,926,879 1,924,881 1,830,511 1,171,772 1,274,165 1,219,900 12.30%
NOSH 1,447,554 1,225,906 1,205,235 1,144,069 693,356 592,635 595,073 15.96%
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 18.31% 21.63% 15.14% 29.57% 25.72% 29.49% 12.13% -
ROE 4.99% 6.51% 4.21% 7.66% 6.92% 5.07% 1.35% -
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 48.97 48.65 44.36 41.44 45.49 36.93 34.04 6.24%
EPS 8.44 10.23 6.72 12.25 11.70 10.89 2.77 20.39%
DPS 2.50 2.48 2.37 3.94 0.86 4.00 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 51.69 43.49 38.99 34.57 23.00 15.96 14.77 23.20%
EPS 8.91 9.14 5.90 10.22 5.91 4.71 1.20 39.65%
DPS 2.66 2.22 2.08 3.28 0.43 1.73 0.00 -
NAPS 1.785 1.4051 1.4036 1.3348 0.8545 0.9291 0.8896 12.30%
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 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.07 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.86 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.74 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 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.02 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.49 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