[IGBB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.35%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Revenue 1,288,979 1,290,298 1,288,100 1,296,280 1,118,818 116,554 109,060 469.86%
PBT 450,191 448,689 481,184 483,128 412,174 143,050 139,554 128.25%
Tax -102,782 -105,550 -109,232 -133,012 -82,229 11,093 25,760 -
NP 347,409 343,138 371,952 350,116 329,945 154,144 165,314 68.75%
-
NP to SH 102,165 75,777 87,768 77,156 101,986 149,044 159,290 -26.87%
-
Tax Rate 22.83% 23.52% 22.70% 27.53% 19.95% -7.75% -18.46% -
Total Cost 941,570 947,160 916,148 946,164 788,873 -37,589 -56,254 -
-
Net Worth 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 20.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Net Worth 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 20.97%
NOSH 603,455 602,044 599,508 591,687 586,463 585,864 582,626 2.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
NP Margin 26.95% 26.59% 28.88% 27.01% 29.49% 132.25% 151.58% -
ROE 5.37% 4.27% 5.01% 4.54% 5.94% 10.02% 10.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 213.60 214.32 214.86 219.08 190.77 19.89 18.72 455.91%
EPS 16.93 12.59 14.64 13.04 17.39 25.44 27.34 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.95 2.92 2.87 2.93 2.54 2.49 18.01%
Adjusted Per Share Value based on latest NOSH - 591,687
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 94.91 95.00 94.84 95.45 82.38 8.58 8.03 469.88%
EPS 7.52 5.58 6.46 5.68 7.51 10.97 11.73 -26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3996 1.3077 1.2889 1.2503 1.2652 1.0957 1.0682 20.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 -
Price 2.36 2.38 2.33 2.04 2.04 1.99 1.99 -
P/RPS 1.10 1.11 1.08 0.93 1.07 10.00 10.63 -79.77%
P/EPS 13.94 18.91 15.92 15.64 11.73 7.82 7.28 58.05%
EY 7.17 5.29 6.28 6.39 8.52 12.78 13.74 -36.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.80 0.71 0.70 0.78 0.80 -4.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 -
Price 2.24 2.65 2.35 2.18 2.06 2.00 1.96 -
P/RPS 1.05 1.24 1.09 1.00 1.08 10.05 10.47 -80.21%
P/EPS 13.23 21.05 16.05 16.72 11.85 7.86 7.17 53.97%
EY 7.56 4.75 6.23 5.98 8.44 12.72 13.95 -35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 0.80 0.76 0.70 0.79 0.79 -7.24%

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