[IGB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.3%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,166,225 1,169,822 1,176,272 1,087,320 1,035,565 989,682 972,192 12.88%
PBT 419,717 456,760 462,212 400,799 420,270 395,520 349,604 12.94%
Tax -89,946 -94,428 -114,784 -95,863 -99,910 -82,598 -64,036 25.39%
NP 329,770 362,332 347,428 304,936 320,360 312,922 285,568 10.06%
-
NP to SH 211,657 251,934 236,836 207,707 221,668 218,182 192,244 6.61%
-
Tax Rate 21.43% 20.67% 24.83% 23.92% 23.77% 20.88% 18.32% -
Total Cost 836,454 807,490 828,844 782,384 715,205 676,760 686,624 14.05%
-
Net Worth 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 3,952,734 1.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 104,482 140,177 - - -
Div Payout % - - - 50.30% 63.24% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 3,952,734 1.15%
NOSH 1,340,446 1,343,085 1,350,740 1,393,096 1,401,779 1,407,625 1,413,558 -3.47%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.28% 30.97% 29.54% 28.04% 30.94% 31.62% 29.37% -
ROE 5.26% 5.64% 5.33% 4.86% 5.69% 5.60% 4.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 87.00 87.10 87.08 78.05 73.88 70.31 68.78 16.94%
EPS 15.79 18.74 17.56 14.81 15.81 15.50 13.60 10.45%
DPS 0.00 0.00 0.00 7.50 10.00 0.00 0.00 -
NAPS 3.00 3.3239 3.2879 3.069 2.7775 2.7692 2.7963 4.79%
Adjusted Per Share Value based on latest NOSH - 1,391,365
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.04 85.30 85.77 79.29 75.51 72.17 70.89 12.88%
EPS 15.43 18.37 17.27 15.15 16.16 15.91 14.02 6.59%
DPS 0.00 0.00 0.00 7.62 10.22 0.00 0.00 -
NAPS 2.9324 3.2554 3.2385 3.1177 2.8391 2.8425 2.8824 1.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.87 2.68 2.71 2.72 2.60 2.49 2.25 -
P/RPS 3.30 3.08 3.11 3.48 3.52 3.54 3.27 0.61%
P/EPS 18.18 14.29 15.46 18.24 16.44 16.06 16.54 6.49%
EY 5.50 7.00 6.47 5.48 6.08 6.22 6.04 -6.04%
DY 0.00 0.00 0.00 2.76 3.85 0.00 0.00 -
P/NAPS 0.96 0.81 0.82 0.89 0.94 0.90 0.80 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 -
Price 2.90 2.87 2.72 2.63 2.71 2.46 2.61 -
P/RPS 3.33 3.30 3.12 3.37 3.67 3.50 3.79 -8.25%
P/EPS 18.37 15.30 15.51 17.64 17.14 15.87 19.19 -2.86%
EY 5.44 6.54 6.45 5.67 5.84 6.30 5.21 2.91%
DY 0.00 0.00 0.00 2.85 3.69 0.00 0.00 -
P/NAPS 0.97 0.86 0.83 0.86 0.98 0.89 0.93 2.84%

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