[IGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.83%
YoY- 47.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 993,851 724,914 483,724 222,894 772,129 547,100 361,040 95.81%
PBT 366,198 285,571 200,272 99,541 357,504 235,173 144,600 85.27%
Tax -144,154 -112,958 -61,880 -28,071 -90,655 -67,431 -42,918 123.45%
NP 222,044 172,613 138,392 71,470 266,849 167,742 101,682 67.91%
-
NP to SH 180,190 150,920 113,420 57,437 237,650 145,772 86,285 63.01%
-
Tax Rate 39.37% 39.56% 30.90% 28.20% 25.36% 28.67% 29.68% -
Total Cost 771,807 552,301 345,332 151,424 505,280 379,358 259,358 106.20%
-
Net Worth 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 18.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,374 - - - 109,617 73,399 72,999 29.98%
Div Payout % 60.14% - - - 46.13% 50.35% 84.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 18.58%
NOSH 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 1,467,995 1,459,983 -0.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.34% 23.81% 28.61% 32.06% 34.56% 30.66% 28.16% -
ROE 4.49% 3.78% 3.33% 1.68% 7.08% 4.68% 2.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.78 49.91 33.18 15.25 52.83 37.27 24.73 97.15%
EPS 12.47 10.39 7.78 3.93 16.26 9.93 5.91 64.13%
DPS 7.50 0.00 0.00 0.00 7.50 5.00 5.00 30.87%
NAPS 2.7785 2.7509 2.3361 2.333 2.2975 2.1206 2.127 19.40%
Adjusted Per Share Value based on latest NOSH - 1,461,501
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.47 52.86 35.27 16.25 56.30 39.90 26.33 95.79%
EPS 13.14 11.01 8.27 4.19 17.33 10.63 6.29 63.05%
DPS 7.90 0.00 0.00 0.00 7.99 5.35 5.32 30.00%
NAPS 2.9277 2.9138 2.4834 2.4864 2.4486 2.2701 2.2645 18.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.30 2.32 2.69 2.77 2.46 1.91 2.14 -
P/RPS 3.34 4.65 8.11 18.16 4.66 5.12 8.65 -46.82%
P/EPS 18.44 22.33 34.58 70.48 15.13 19.23 36.21 -36.09%
EY 5.42 4.48 2.89 1.42 6.61 5.20 2.76 56.49%
DY 3.26 0.00 0.00 0.00 3.05 2.62 2.34 24.61%
P/NAPS 0.83 0.84 1.15 1.19 1.07 0.90 1.01 -12.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 -
Price 2.25 2.33 2.47 2.76 2.70 1.96 1.96 -
P/RPS 3.27 4.67 7.44 18.10 5.11 5.26 7.93 -44.45%
P/EPS 18.04 22.43 31.75 70.23 16.61 19.74 33.16 -33.23%
EY 5.54 4.46 3.15 1.42 6.02 5.07 3.02 49.57%
DY 3.33 0.00 0.00 0.00 2.78 2.55 2.55 19.37%
P/NAPS 0.81 0.85 1.06 1.18 1.18 0.92 0.92 -8.10%

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