[IGB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.33%
YoY- 47.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 993,851 966,552 967,448 891,576 772,129 729,466 722,080 23.61%
PBT 366,198 380,761 400,544 398,164 357,504 313,564 289,200 16.95%
Tax -144,154 -150,610 -123,760 -112,284 -90,655 -89,908 -85,836 41.06%
NP 222,044 230,150 276,784 285,880 266,849 223,656 203,364 6.00%
-
NP to SH 180,190 201,226 226,840 229,748 237,650 194,362 172,570 2.90%
-
Tax Rate 39.37% 39.55% 30.90% 28.20% 25.36% 28.67% 29.68% -
Total Cost 771,807 736,401 690,664 605,696 505,280 505,810 518,716 30.17%
-
Net Worth 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 18.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,374 - - - 109,617 97,866 145,998 -17.94%
Div Payout % 60.14% - - - 46.13% 50.35% 84.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 18.58%
NOSH 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 1,467,995 1,459,983 -0.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.34% 23.81% 28.61% 32.06% 34.56% 30.66% 28.16% -
ROE 4.49% 5.04% 6.66% 6.74% 7.08% 6.24% 5.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.78 66.54 66.36 61.00 52.83 49.69 49.46 24.46%
EPS 12.47 13.85 15.56 15.72 16.26 13.24 11.82 3.61%
DPS 7.50 0.00 0.00 0.00 7.50 6.67 10.00 -17.37%
NAPS 2.7785 2.7509 2.3361 2.333 2.2975 2.1206 2.127 19.40%
Adjusted Per Share Value based on latest NOSH - 1,461,501
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.47 70.48 70.55 65.01 56.30 53.19 52.65 23.61%
EPS 13.14 14.67 16.54 16.75 17.33 14.17 12.58 2.93%
DPS 7.90 0.00 0.00 0.00 7.99 7.14 10.65 -17.98%
NAPS 2.9277 2.9138 2.4834 2.4864 2.4486 2.2701 2.2645 18.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.30 2.32 2.69 2.77 2.46 1.91 2.14 -
P/RPS 3.34 3.49 4.05 4.54 4.66 3.84 4.33 -15.82%
P/EPS 18.44 16.75 17.29 17.62 15.13 14.43 18.10 1.24%
EY 5.42 5.97 5.78 5.68 6.61 6.93 5.52 -1.20%
DY 3.26 0.00 0.00 0.00 3.05 3.49 4.67 -21.22%
P/NAPS 0.83 0.84 1.15 1.19 1.07 0.90 1.01 -12.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 -
Price 2.25 2.33 2.47 2.76 2.70 1.96 1.96 -
P/RPS 3.27 3.50 3.72 4.52 5.11 3.94 3.96 -11.93%
P/EPS 18.04 16.82 15.87 17.56 16.61 14.80 16.58 5.76%
EY 5.54 5.95 6.30 5.70 6.02 6.76 6.03 -5.46%
DY 3.33 0.00 0.00 0.00 2.78 3.40 5.10 -24.63%
P/NAPS 0.81 0.85 1.06 1.18 1.18 0.92 0.92 -8.10%

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