[IGBB] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 11.35%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 211,705 168,783 128,070 83,311 107,007 110,437 108,569 11.76%
PBT 53,338 48,347 81,593 47,313 52,034 29,832 15,179 23.28%
Tax 7,822 -6,783 -20,069 -17,618 -17,390 -8,072 -9,175 -
NP 61,160 41,564 61,524 29,695 34,644 21,760 6,004 47.20%
-
NP to SH 60,662 41,760 61,524 29,695 34,644 16,204 3,294 62.46%
-
Tax Rate -14.66% 14.03% 24.60% 37.24% 33.42% 27.06% 60.45% -
Total Cost 150,545 127,219 66,546 53,616 72,363 88,677 102,565 6.60%
-
Net Worth 936,240 845,982 816,837 749,399 727,041 964,285 957,045 -0.36%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 8,009 8,017 6,408 - - 9,618 3,205 16.48%
Div Payout % 13.20% 19.20% 10.42% - - 59.36% 97.31% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 936,240 845,982 816,837 749,399 727,041 964,285 957,045 -0.36%
NOSH 320,630 320,447 321,589 320,256 321,700 321,428 321,156 -0.02%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 28.89% 24.63% 48.04% 35.64% 32.38% 19.70% 5.53% -
ROE 6.48% 4.94% 7.53% 3.96% 4.77% 1.68% 0.34% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 66.03 52.67 39.82 26.01 33.26 34.36 33.81 11.79%
EPS 18.92 13.03 19.13 9.27 10.77 5.04 1.03 62.39%
DPS 2.50 2.50 2.00 0.00 0.00 3.00 1.00 16.49%
NAPS 2.92 2.64 2.54 2.34 2.26 3.00 2.98 -0.33%
Adjusted Per Share Value based on latest NOSH - 320,256
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 15.92 12.69 9.63 6.26 8.04 8.30 8.16 11.77%
EPS 4.56 3.14 4.63 2.23 2.60 1.22 0.25 62.20%
DPS 0.60 0.60 0.48 0.00 0.00 0.72 0.24 16.49%
NAPS 0.7039 0.636 0.6141 0.5634 0.5466 0.7249 0.7195 -0.36%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 18/09/06 27/09/05 20/09/04 29/09/03 27/09/02 26/09/01 30/09/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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