[IGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.45%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,035,565 989,682 972,192 993,851 966,552 967,448 891,576 10.48%
PBT 420,270 395,520 349,604 366,198 380,761 400,544 398,164 3.66%
Tax -99,910 -82,598 -64,036 -144,154 -150,610 -123,760 -112,284 -7.48%
NP 320,360 312,922 285,568 222,044 230,150 276,784 285,880 7.87%
-
NP to SH 221,668 218,182 192,244 180,190 201,226 226,840 229,748 -2.35%
-
Tax Rate 23.77% 20.88% 18.32% 39.37% 39.55% 30.90% 28.20% -
Total Cost 715,205 676,760 686,624 771,807 736,401 690,664 605,696 11.70%
-
Net Worth 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 9.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 140,177 - - 108,374 - - - -
Div Payout % 63.24% - - 60.14% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 9.23%
NOSH 1,401,779 1,407,625 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 -2.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 30.94% 31.62% 29.37% 22.34% 23.81% 28.61% 32.06% -
ROE 5.69% 5.60% 4.86% 4.49% 5.04% 6.66% 6.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.88 70.31 68.78 68.78 66.54 66.36 61.00 13.60%
EPS 15.81 15.50 13.60 12.47 13.85 15.56 15.72 0.38%
DPS 10.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.7775 2.7692 2.7963 2.7785 2.7509 2.3361 2.333 12.31%
Adjusted Per Share Value based on latest NOSH - 1,441,871
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.51 72.17 70.89 72.47 70.48 70.55 65.01 10.48%
EPS 16.16 15.91 14.02 13.14 14.67 16.54 16.75 -2.36%
DPS 10.22 0.00 0.00 7.90 0.00 0.00 0.00 -
NAPS 2.8391 2.8425 2.8824 2.9277 2.9138 2.4834 2.4864 9.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.60 2.49 2.25 2.30 2.32 2.69 2.77 -
P/RPS 3.52 3.54 3.27 3.34 3.49 4.05 4.54 -15.59%
P/EPS 16.44 16.06 16.54 18.44 16.75 17.29 17.62 -4.51%
EY 6.08 6.22 6.04 5.42 5.97 5.78 5.68 4.63%
DY 3.85 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.80 0.83 0.84 1.15 1.19 -14.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 -
Price 2.71 2.46 2.61 2.25 2.33 2.47 2.76 -
P/RPS 3.67 3.50 3.79 3.27 3.50 3.72 4.52 -12.95%
P/EPS 17.14 15.87 19.19 18.04 16.82 15.87 17.56 -1.59%
EY 5.84 6.30 5.21 5.54 5.95 6.30 5.70 1.62%
DY 3.69 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.93 0.81 0.85 1.06 1.18 -11.63%

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