[IGBB] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 3.25%
YoY- 135.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 197,809 202,602 157,237 122,232 81,892 111,543 108,851 10.46%
PBT 52,297 44,044 55,351 81,701 42,550 54,229 31,117 9.03%
Tax 184 7,689 -13,056 -18,788 -15,883 -17,852 -8,751 -
NP 52,481 51,733 42,295 62,913 26,667 36,377 22,366 15.26%
-
NP to SH 52,998 50,234 42,295 62,913 26,667 36,377 16,810 21.08%
-
Tax Rate -0.35% -17.46% 23.59% 23.00% 37.33% 32.92% 28.12% -
Total Cost 145,328 150,869 114,942 59,319 55,225 75,166 86,485 9.03%
-
Net Worth 976,447 927,500 641,243 807,569 747,197 720,835 957,212 0.33%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 6,424 8,009 8,017 6,408 - - 9,618 -6.50%
Div Payout % 12.12% 15.94% 18.96% 10.19% - - 57.22% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 976,447 927,500 641,243 807,569 747,197 720,835 957,212 0.33%
NOSH 321,200 320,934 320,621 320,464 320,685 320,371 321,212 -0.00%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 26.53% 25.53% 26.90% 51.47% 32.56% 32.61% 20.55% -
ROE 5.43% 5.42% 6.60% 7.79% 3.57% 5.05% 1.76% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 61.58 63.13 49.04 38.14 25.54 34.82 33.89 10.46%
EPS 16.50 15.65 13.19 19.63 8.32 11.35 5.23 21.09%
DPS 2.00 2.50 2.50 2.00 0.00 0.00 3.00 -6.53%
NAPS 3.04 2.89 2.00 2.52 2.33 2.25 2.98 0.33%
Adjusted Per Share Value based on latest NOSH - 320,464
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 14.87 15.23 11.82 9.19 6.16 8.39 8.18 10.46%
EPS 3.98 3.78 3.18 4.73 2.00 2.73 1.26 21.11%
DPS 0.48 0.60 0.60 0.48 0.00 0.00 0.72 -6.53%
NAPS 0.7341 0.6973 0.4821 0.6071 0.5617 0.5419 0.7196 0.33%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 - - - - - - -
Price 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.58 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.42 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.78 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
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 04/07/06 22/06/05 14/06/04 01/08/03 20/06/02 26/07/01 -
Price 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.67 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 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