[IGBB] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -6.43%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Revenue 1,288,100 1,296,280 1,118,818 116,554 109,060 0 108,392 733.73%
PBT 481,184 483,128 412,174 143,050 139,554 0 147,440 175.51%
Tax -109,232 -133,012 -82,229 11,093 25,760 0 -10,928 618.85%
NP 371,952 350,116 329,945 154,144 165,314 0 136,512 136.03%
-
NP to SH 87,768 77,156 101,986 149,044 159,290 0 126,200 -26.74%
-
Tax Rate 22.70% 27.53% 19.95% -7.75% -18.46% - 7.41% -
Total Cost 916,148 946,164 788,873 -37,589 -56,254 0 -28,120 -
-
Net Worth 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 21.30%
Dividend
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Net Worth 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 21.30%
NOSH 599,508 591,687 586,463 585,864 582,626 563,392 563,392 5.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
NP Margin 28.88% 27.01% 29.49% 132.25% 151.58% 0.00% 125.94% -
ROE 5.01% 4.54% 5.94% 10.02% 10.98% 0.00% 9.03% -
Per Share
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
RPS 214.86 219.08 190.77 19.89 18.72 0.00 19.24 690.48%
EPS 14.64 13.04 17.39 25.44 27.34 0.00 22.40 -30.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.87 2.93 2.54 2.49 0.00 2.48 15.02%
Adjusted Per Share Value based on latest NOSH - 591,860
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
RPS 94.84 95.45 82.38 8.58 8.03 0.00 7.98 733.79%
EPS 6.46 5.68 7.51 10.97 11.73 0.00 9.29 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2889 1.2503 1.2652 1.0957 1.0682 0.00 1.0288 21.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Date 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 -
Price 2.33 2.04 2.04 1.99 1.99 2.05 1.98 -
P/RPS 1.08 0.93 1.07 10.00 10.63 0.00 10.29 -85.50%
P/EPS 15.92 15.64 11.73 7.82 7.28 0.00 8.84 65.54%
EY 6.28 6.39 8.52 12.78 13.74 0.00 11.31 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.70 0.78 0.80 0.00 0.80 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Date 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 - 27/06/13 -
Price 2.35 2.18 2.06 2.00 1.96 0.00 2.01 -
P/RPS 1.09 1.00 1.08 10.05 10.47 0.00 10.45 -85.58%
P/EPS 16.05 16.72 11.85 7.86 7.17 0.00 8.97 64.62%
EY 6.23 5.98 8.44 12.72 13.95 0.00 11.14 -39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.70 0.79 0.79 0.00 0.81 -1.05%

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