[IGB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- 52.43%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 290,843 294,068 311,818 281,833 251,793 243,048 268,937 5.37%
PBT 112,827 115,553 87,764 117,441 110,359 87,401 80,627 25.18%
Tax -18,518 -28,696 -23,654 -33,633 -25,290 -16,009 -31,196 -29.43%
NP 94,309 86,857 64,110 83,808 85,069 71,392 49,431 54.01%
-
NP to SH 66,758 59,209 40,900 57,160 61,030 48,061 29,270 73.53%
-
Tax Rate 16.41% 24.83% 26.95% 28.64% 22.92% 18.32% 38.69% -
Total Cost 196,534 207,211 247,708 198,025 166,724 171,656 219,506 -7.12%
-
Net Worth 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 7.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 34,784 105,073 - - 108,140 -
Div Payout % - - 85.05% 183.82% - - 369.46% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 7.58%
NOSH 1,344,545 1,350,740 1,391,365 1,400,980 1,409,468 1,413,558 1,441,871 -4.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 32.43% 29.54% 20.56% 29.74% 33.79% 29.37% 18.38% -
ROE 1.49% 1.33% 0.98% 1.47% 1.56% 1.22% 0.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.63 21.77 22.41 20.12 17.86 17.19 18.65 10.41%
EPS 4.97 4.39 2.92 4.08 4.33 3.40 2.03 81.95%
DPS 0.00 0.00 2.50 7.50 0.00 0.00 7.50 -
NAPS 3.3239 3.2879 3.00 2.7775 2.7692 2.7963 2.7785 12.72%
Adjusted Per Share Value based on latest NOSH - 1,400,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.21 21.44 22.74 20.55 18.36 17.72 19.61 5.38%
EPS 4.87 4.32 2.98 4.17 4.45 3.50 2.13 73.81%
DPS 0.00 0.00 2.54 7.66 0.00 0.00 7.89 -
NAPS 3.2589 3.2385 3.0438 2.8375 2.8462 2.8824 2.9214 7.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.68 2.71 2.72 2.60 2.49 2.25 2.30 -
P/RPS 12.39 12.45 12.14 12.92 13.94 13.09 12.33 0.32%
P/EPS 53.98 61.82 92.53 63.73 57.51 66.18 113.30 -39.08%
EY 1.85 1.62 1.08 1.57 1.74 1.51 0.88 64.33%
DY 0.00 0.00 0.92 2.88 0.00 0.00 3.26 -
P/NAPS 0.81 0.82 0.91 0.94 0.90 0.80 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 2.87 2.72 2.63 2.71 2.46 2.61 2.25 -
P/RPS 13.27 12.49 11.74 13.47 13.77 15.18 12.06 6.60%
P/EPS 57.80 62.05 89.47 66.42 56.81 76.76 110.84 -35.29%
EY 1.73 1.61 1.12 1.51 1.76 1.30 0.90 54.78%
DY 0.00 0.00 0.95 2.77 0.00 0.00 3.33 -
P/NAPS 0.86 0.83 0.88 0.98 0.89 0.93 0.81 4.08%

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