[IGBB] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 54.02%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 116,554 109,060 0 108,392 91,894 89,582 88,136 25.00%
PBT 143,050 139,554 0 147,440 77,888 75,902 94,118 39.70%
Tax 11,093 25,760 0 -10,928 6,980 10,353 -3,830 -
NP 154,144 165,314 0 136,512 84,868 86,256 90,288 53.29%
-
NP to SH 149,044 159,290 0 126,200 81,937 82,136 86,414 54.55%
-
Tax Rate -7.75% -18.46% - 7.41% -8.96% -13.64% 4.07% -
Total Cost -37,589 -56,254 0 -28,120 7,026 3,326 -2,152 882.07%
-
Net Worth 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 4.05%
Dividend
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 4.05%
NOSH 585,864 582,626 563,392 563,392 610,558 610,525 610,268 -3.20%
Ratio Analysis
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 132.25% 151.58% 0.00% 125.94% 92.35% 96.29% 102.44% -
ROE 10.02% 10.98% 0.00% 9.03% 5.81% 5.80% 6.10% -
Per Share
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.89 18.72 0.00 19.24 15.05 14.67 14.44 29.14%
EPS 25.44 27.34 0.00 22.40 13.42 13.45 14.14 59.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.49 0.00 2.48 2.31 2.32 2.32 7.50%
Adjusted Per Share Value based on latest NOSH - 563,392
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 8.76 8.20 0.00 8.15 6.91 6.73 6.63 24.92%
EPS 11.21 11.98 0.00 9.49 6.16 6.17 6.50 54.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1187 1.0907 0.00 1.0504 1.0603 1.0649 1.0644 4.05%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.99 1.99 2.05 1.98 2.00 2.01 2.05 -
P/RPS 10.00 10.63 0.00 10.29 13.29 13.70 14.19 -24.38%
P/EPS 7.82 7.28 0.00 8.84 14.90 14.94 14.48 -38.86%
EY 12.78 13.74 0.00 11.31 6.71 6.69 6.91 63.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.00 0.80 0.87 0.87 0.88 -9.18%
Price Multiplier on Announcement Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 10/12/13 30/09/13 - 27/06/13 26/03/13 12/12/12 19/09/12 -
Price 2.00 1.96 0.00 2.01 2.00 2.05 2.05 -
P/RPS 10.05 10.47 0.00 10.45 13.29 13.97 14.19 -24.08%
P/EPS 7.86 7.17 0.00 8.97 14.90 15.24 14.48 -38.61%
EY 12.72 13.95 0.00 11.14 6.71 6.56 6.91 62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.00 0.81 0.87 0.88 0.88 -8.25%

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