[IGBB] QoQ Annualized Quarter Result on 31-Jan-2013

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013
Profit Trend
QoQ- -0.24%
YoY- -71.35%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 109,060 0 108,392 91,894 89,582 88,136 88,040 18.64%
PBT 139,554 0 147,440 77,888 75,902 94,118 96,232 34.56%
Tax 25,760 0 -10,928 6,980 10,353 -3,830 -10,120 -
NP 165,314 0 136,512 84,868 86,256 90,288 86,112 68.35%
-
NP to SH 159,290 0 126,200 81,937 82,136 86,414 80,604 72.29%
-
Tax Rate -18.46% - 7.41% -8.96% -13.64% 4.07% 10.52% -
Total Cost -56,254 0 -28,120 7,026 3,326 -2,152 1,928 -
-
Net Worth 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 3.46%
Dividend
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 3.46%
NOSH 582,626 563,392 563,392 610,558 610,525 610,268 609,739 -3.56%
Ratio Analysis
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 151.58% 0.00% 125.94% 92.35% 96.29% 102.44% 97.81% -
ROE 10.98% 0.00% 9.03% 5.81% 5.80% 6.10% 5.80% -
Per Share
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 18.72 0.00 19.24 15.05 14.67 14.44 14.44 23.03%
EPS 27.34 0.00 22.40 13.42 13.45 14.14 13.80 72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 0.00 2.48 2.31 2.32 2.32 2.28 7.29%
Adjusted Per Share Value based on latest NOSH - 610,660
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 8.03 0.00 7.98 6.77 6.60 6.49 6.48 18.68%
EPS 11.73 0.00 9.29 6.03 6.05 6.36 5.93 72.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0682 0.00 1.0288 1.0385 1.0429 1.0425 1.0236 3.46%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.99 2.05 1.98 2.00 2.01 2.05 2.05 -
P/RPS 10.63 0.00 10.29 13.29 13.70 14.19 14.20 -20.64%
P/EPS 7.28 0.00 8.84 14.90 14.94 14.48 15.51 -45.34%
EY 13.74 0.00 11.31 6.71 6.69 6.91 6.45 82.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.80 0.87 0.87 0.88 0.90 -8.97%
Price Multiplier on Announcement Date
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/09/13 - 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 -
Price 1.96 0.00 2.01 2.00 2.05 2.05 2.24 -
P/RPS 10.47 0.00 10.45 13.29 13.97 14.19 15.51 -26.93%
P/EPS 7.17 0.00 8.97 14.90 15.24 14.48 16.94 -49.67%
EY 13.95 0.00 11.14 6.71 6.56 6.91 5.90 98.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.81 0.87 0.88 0.88 0.98 -15.81%

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