[IGB] QoQ 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- -33.02%
YoY- -36.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 251,793 243,048 268,937 241,190 260,830 222,894 225,029 7.78%
PBT 110,359 87,401 80,627 85,301 100,731 99,541 122,331 -6.64%
Tax -25,290 -16,009 -31,196 -51,080 -33,809 -28,071 -23,224 5.85%
NP 85,069 71,392 49,431 34,221 66,922 71,470 99,107 -9.68%
-
NP to SH 61,030 48,061 29,270 37,499 55,983 57,437 91,878 -23.88%
-
Tax Rate 22.92% 18.32% 38.69% 59.88% 33.56% 28.20% 18.98% -
Total Cost 166,724 171,656 219,506 206,969 193,908 151,424 125,922 20.59%
-
Net Worth 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 10.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 108,140 - - - 36,517 -
Div Payout % - - 369.46% - - - 39.75% -
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 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 10.60%
NOSH 1,409,468 1,413,558 1,441,871 1,453,449 1,457,890 1,461,501 1,460,699 -2.35%
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 33.79% 29.37% 18.38% 14.19% 25.66% 32.06% 44.04% -
ROE 1.56% 1.22% 0.73% 0.94% 1.64% 1.68% 2.74% -
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 17.86 17.19 18.65 16.59 17.89 15.25 15.41 10.34%
EPS 4.33 3.40 2.03 2.58 3.84 3.93 6.29 -22.05%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 2.50 -
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 18.36 17.72 19.61 17.59 19.02 16.25 16.41 7.78%
EPS 4.45 3.50 2.13 2.73 4.08 4.19 6.70 -23.89%
DPS 0.00 0.00 7.89 0.00 0.00 0.00 2.66 -
NAPS 2.8462 2.8824 2.9214 2.9156 2.4835 2.4864 2.4472 10.60%
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 13.94 13.09 12.33 13.98 15.04 18.16 15.97 -8.67%
P/EPS 57.51 66.18 113.30 89.92 70.05 70.48 39.11 29.34%
EY 1.74 1.51 0.88 1.11 1.43 1.42 2.56 -22.71%
DY 0.00 0.00 3.26 0.00 0.00 0.00 1.02 -
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 13.77 15.18 12.06 14.04 13.81 18.10 17.53 -14.87%
P/EPS 56.81 76.76 110.84 90.31 64.32 70.23 42.93 20.55%
EY 1.76 1.30 0.90 1.11 1.55 1.42 2.33 -17.07%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.93 -
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