[IGB] QoQ 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- -2.53%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 243,048 268,937 241,190 260,830 222,894 225,029 186,060 19.47%
PBT 87,401 80,627 85,301 100,731 99,541 122,331 90,574 -2.34%
Tax -16,009 -31,196 -51,080 -33,809 -28,071 -23,224 -24,514 -24.70%
NP 71,392 49,431 34,221 66,922 71,470 99,107 66,060 5.30%
-
NP to SH 48,061 29,270 37,499 55,983 57,437 91,878 59,488 -13.24%
-
Tax Rate 18.32% 38.69% 59.88% 33.56% 28.20% 18.98% 27.07% -
Total Cost 171,656 219,506 206,969 193,908 151,424 125,922 120,000 26.92%
-
Net Worth 3,952,734 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 17.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 108,140 - - - 36,517 - -
Div Payout % - 369.46% - - - 39.75% - -
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 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 17.19%
NOSH 1,413,558 1,441,871 1,453,449 1,457,890 1,461,501 1,460,699 1,468,839 -2.52%
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% 18.38% 14.19% 25.66% 32.06% 44.04% 35.50% -
ROE 1.22% 0.73% 0.94% 1.64% 1.68% 2.74% 1.91% -
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 18.65 16.59 17.89 15.25 15.41 12.67 22.53%
EPS 3.40 2.03 2.58 3.84 3.93 6.29 4.05 -10.99%
DPS 0.00 7.50 0.00 0.00 0.00 2.50 0.00 -
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 19.61 17.59 19.02 16.25 16.41 13.57 19.44%
EPS 3.50 2.13 2.73 4.08 4.19 6.70 4.34 -13.34%
DPS 0.00 7.89 0.00 0.00 0.00 2.66 0.00 -
NAPS 2.8824 2.9214 2.9156 2.4835 2.4864 2.4472 2.2714 17.19%
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 12.33 13.98 15.04 18.16 15.97 15.08 -8.99%
P/EPS 66.18 113.30 89.92 70.05 70.48 39.11 47.16 25.31%
EY 1.51 0.88 1.11 1.43 1.42 2.56 2.12 -20.22%
DY 0.00 3.26 0.00 0.00 0.00 1.02 0.00 -
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 12.06 14.04 13.81 18.10 17.53 15.47 -1.25%
P/EPS 76.76 110.84 90.31 64.32 70.23 42.93 48.40 35.95%
EY 1.30 0.90 1.11 1.55 1.42 2.33 2.07 -26.64%
DY 0.00 3.33 0.00 0.00 0.00 0.93 0.00 -
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