[IGB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 97.47%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 243,048 993,851 724,914 483,724 222,894 772,129 547,100 -41.74%
PBT 87,401 366,198 285,571 200,272 99,541 357,504 235,173 -48.27%
Tax -16,009 -144,154 -112,958 -61,880 -28,071 -90,655 -67,431 -61.62%
NP 71,392 222,044 172,613 138,392 71,470 266,849 167,742 -43.38%
-
NP to SH 48,061 180,190 150,920 113,420 57,437 237,650 145,772 -52.24%
-
Tax Rate 18.32% 39.37% 39.56% 30.90% 28.20% 25.36% 28.67% -
Total Cost 171,656 771,807 552,301 345,332 151,424 505,280 379,358 -41.03%
-
Net Worth 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 17.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 108,374 - - - 109,617 73,399 -
Div Payout % - 60.14% - - - 46.13% 50.35% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 17.24%
NOSH 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 1,467,995 -2.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.37% 22.34% 23.81% 28.61% 32.06% 34.56% 30.66% -
ROE 1.22% 4.49% 3.78% 3.33% 1.68% 7.08% 4.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.19 68.78 49.91 33.18 15.25 52.83 37.27 -40.27%
EPS 3.40 12.47 10.39 7.78 3.93 16.26 9.93 -51.02%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 5.00 -
NAPS 2.7963 2.7785 2.7509 2.3361 2.333 2.2975 2.1206 20.22%
Adjusted Per Share Value based on latest NOSH - 1,457,890
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.72 72.47 52.86 35.27 16.25 56.30 39.90 -41.76%
EPS 3.50 13.14 11.01 8.27 4.19 17.33 10.63 -52.28%
DPS 0.00 7.90 0.00 0.00 0.00 7.99 5.35 -
NAPS 2.8824 2.9277 2.9138 2.4834 2.4864 2.4486 2.2701 17.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.25 2.30 2.32 2.69 2.77 2.46 1.91 -
P/RPS 13.09 3.34 4.65 8.11 18.16 4.66 5.12 86.86%
P/EPS 66.18 18.44 22.33 34.58 70.48 15.13 19.23 127.77%
EY 1.51 5.42 4.48 2.89 1.42 6.61 5.20 -56.11%
DY 0.00 3.26 0.00 0.00 0.00 3.05 2.62 -
P/NAPS 0.80 0.83 0.84 1.15 1.19 1.07 0.90 -7.54%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 -
Price 2.61 2.25 2.33 2.47 2.76 2.70 1.96 -
P/RPS 15.18 3.27 4.67 7.44 18.10 5.11 5.26 102.57%
P/EPS 76.76 18.04 22.43 31.75 70.23 16.61 19.74 147.07%
EY 1.30 5.54 4.46 3.15 1.42 6.02 5.07 -59.60%
DY 0.00 3.33 0.00 0.00 0.00 2.78 2.55 -
P/NAPS 0.93 0.81 0.85 1.06 1.18 1.18 0.92 0.72%

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