[IGB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.06%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 494,841 243,048 993,851 724,914 483,724 222,894 772,129 -25.68%
PBT 197,760 87,401 366,198 285,571 200,272 99,541 357,504 -32.63%
Tax -41,299 -16,009 -144,154 -112,958 -61,880 -28,071 -90,655 -40.82%
NP 156,461 71,392 222,044 172,613 138,392 71,470 266,849 -29.96%
-
NP to SH 109,091 48,061 180,190 150,920 113,420 57,437 237,650 -40.52%
-
Tax Rate 20.88% 18.32% 39.37% 39.56% 30.90% 28.20% 25.36% -
Total Cost 338,380 171,656 771,807 552,301 345,332 151,424 505,280 -23.47%
-
Net Worth 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 10.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 108,374 - - - 109,617 -
Div Payout % - - 60.14% - - - 46.13% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 10.46%
NOSH 1,407,625 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 -2.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 31.62% 29.37% 22.34% 23.81% 28.61% 32.06% 34.56% -
ROE 2.80% 1.22% 4.49% 3.78% 3.33% 1.68% 7.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.15 17.19 68.78 49.91 33.18 15.25 52.83 -23.80%
EPS 7.75 3.40 12.47 10.39 7.78 3.93 16.26 -39.01%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 2.7692 2.7963 2.7785 2.7509 2.3361 2.333 2.2975 13.27%
Adjusted Per Share Value based on latest NOSH - 1,453,449
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.08 17.72 72.47 52.86 35.27 16.25 56.30 -25.68%
EPS 7.96 3.50 13.14 11.01 8.27 4.19 17.33 -40.49%
DPS 0.00 0.00 7.90 0.00 0.00 0.00 7.99 -
NAPS 2.8425 2.8824 2.9277 2.9138 2.4834 2.4864 2.4486 10.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.49 2.25 2.30 2.32 2.69 2.77 2.46 -
P/RPS 7.08 13.09 3.34 4.65 8.11 18.16 4.66 32.19%
P/EPS 32.13 66.18 18.44 22.33 34.58 70.48 15.13 65.29%
EY 3.11 1.51 5.42 4.48 2.89 1.42 6.61 -39.53%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.05 -
P/NAPS 0.90 0.80 0.83 0.84 1.15 1.19 1.07 -10.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 -
Price 2.46 2.61 2.25 2.33 2.47 2.76 2.70 -
P/RPS 7.00 15.18 3.27 4.67 7.44 18.10 5.11 23.36%
P/EPS 31.74 76.76 18.04 22.43 31.75 70.23 16.61 54.05%
EY 3.15 1.30 5.54 4.46 3.15 1.42 6.02 -35.09%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.78 -
P/NAPS 0.89 0.93 0.81 0.85 1.06 1.18 1.18 -17.15%

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