[IGB] QoQ 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- -37.49%
YoY- 47.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 268,937 241,190 260,830 222,894 225,029 186,060 180,969 30.06%
PBT 80,627 85,301 100,731 99,541 122,331 90,574 75,328 4.61%
Tax -31,196 -51,080 -33,809 -28,071 -23,224 -24,514 -21,111 29.58%
NP 49,431 34,221 66,922 71,470 99,107 66,060 54,217 -5.94%
-
NP to SH 29,270 37,499 55,983 57,437 91,878 59,488 47,466 -27.44%
-
Tax Rate 38.69% 59.88% 33.56% 28.20% 18.98% 27.07% 28.03% -
Total Cost 219,506 206,969 193,908 151,424 125,922 120,000 126,752 43.96%
-
Net Worth 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 18.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,140 - - - 36,517 - 73,024 29.76%
Div Payout % 369.46% - - - 39.75% - 153.85% -
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 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 18.38%
NOSH 1,441,871 1,453,449 1,457,890 1,461,501 1,460,699 1,468,839 1,460,492 -0.84%
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 18.38% 14.19% 25.66% 32.06% 44.04% 35.50% 29.96% -
ROE 0.73% 0.94% 1.64% 1.68% 2.74% 1.91% 1.53% -
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 18.65 16.59 17.89 15.25 15.41 12.67 12.39 31.17%
EPS 2.03 2.58 3.84 3.93 6.29 4.05 3.25 -26.82%
DPS 7.50 0.00 0.00 0.00 2.50 0.00 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 19.61 17.59 19.02 16.25 16.41 13.57 13.20 30.04%
EPS 2.13 2.73 4.08 4.19 6.70 4.34 3.46 -27.52%
DPS 7.89 0.00 0.00 0.00 2.66 0.00 5.33 29.73%
NAPS 2.9214 2.9156 2.4835 2.4864 2.4472 2.2714 2.2653 18.38%
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 12.33 13.98 15.04 18.16 15.97 15.08 17.27 -20.03%
P/EPS 113.30 89.92 70.05 70.48 39.11 47.16 65.85 43.35%
EY 0.88 1.11 1.43 1.42 2.56 2.12 1.52 -30.42%
DY 3.26 0.00 0.00 0.00 1.02 0.00 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 12.06 14.04 13.81 18.10 17.53 15.47 15.82 -16.48%
P/EPS 110.84 90.31 64.32 70.23 42.93 48.40 60.31 49.76%
EY 0.90 1.11 1.55 1.42 2.33 2.07 1.66 -33.38%
DY 3.33 0.00 0.00 0.00 0.93 0.00 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