[IGB] YoY TTM 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- 27.52%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 673,931 718,961 619,677 504,558 532,166 400,616 199,880 22.44%
PBT 204,189 202,028 159,262 141,741 184,358 114,496 61,926 21.98%
Tax -56,470 -57,361 -51,257 -38,500 -36,824 -35,683 -11,452 30.44%
NP 147,719 144,667 108,005 103,241 147,534 78,813 50,474 19.58%
-
NP to SH 136,851 135,915 105,457 103,241 147,534 78,813 50,474 18.07%
-
Tax Rate 27.66% 28.39% 32.18% 27.16% 19.97% 31.17% 18.49% -
Total Cost 526,212 574,294 511,672 401,317 384,632 321,803 149,406 23.33%
-
Net Worth 2,640,131 1,464,451 2,301,230 1,888,063 1,847,232 1,862,759 1,188,082 14.22%
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 57,157 16,436 14,829 16.58%
Div Payout % 27.22% 26.94% 34.58% 29.47% 38.74% 20.85% 29.38% -
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 1,188,082 14.22%
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 21.92% 20.12% 17.43% 20.46% 27.72% 19.67% 25.25% -
ROE 5.18% 9.28% 4.58% 5.47% 7.99% 4.23% 4.25% -
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 45.23 49.09 42.48 41.46 46.59 36.56 33.65 5.05%
EPS 9.18 9.28 7.23 8.48 12.92 7.19 8.50 1.29%
DPS 2.50 2.50 2.50 2.50 5.00 1.50 2.50 0.00%
NAPS 1.7719 1.00 1.5777 1.5516 1.6172 1.70 2.00 -1.99%
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 29.21 14.58 22.43%
EPS 9.98 9.91 7.69 7.53 10.76 5.75 3.68 18.08%
DPS 2.72 2.67 2.66 2.22 4.17 1.20 1.08 16.63%
NAPS 1.9252 1.0679 1.6781 1.3768 1.347 1.3583 0.8664 14.22%
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 4.95 3.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.39 19.18 0.00 0.00 0.00 0.00 0.00 -
EY 4.10 5.21 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 4.40 4.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.67 23.49 0.00 0.00 0.00 0.00 0.00 -
EY 4.62 4.26 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