[IGB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 64.2%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 311,818 281,833 251,793 243,048 268,937 241,190 260,830 12.60%
PBT 87,764 117,441 110,359 87,401 80,627 85,301 100,731 -8.75%
Tax -23,654 -33,633 -25,290 -16,009 -31,196 -51,080 -33,809 -21.13%
NP 64,110 83,808 85,069 71,392 49,431 34,221 66,922 -2.81%
-
NP to SH 40,900 57,160 61,030 48,061 29,270 37,499 55,983 -18.83%
-
Tax Rate 26.95% 28.64% 22.92% 18.32% 38.69% 59.88% 33.56% -
Total Cost 247,708 198,025 166,724 171,656 219,506 206,969 193,908 17.67%
-
Net Worth 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 14.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,784 105,073 - - 108,140 - - -
Div Payout % 85.05% 183.82% - - 369.46% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 14.48%
NOSH 1,391,365 1,400,980 1,409,468 1,413,558 1,441,871 1,453,449 1,457,890 -3.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.56% 29.74% 33.79% 29.37% 18.38% 14.19% 25.66% -
ROE 0.98% 1.47% 1.56% 1.22% 0.73% 0.94% 1.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.41 20.12 17.86 17.19 18.65 16.59 17.89 16.15%
EPS 2.92 4.08 4.33 3.40 2.03 2.58 3.84 -16.64%
DPS 2.50 7.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.00 2.7775 2.7692 2.7963 2.7785 2.7509 2.3361 18.09%
Adjusted Per Share Value based on latest NOSH - 1,413,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.74 20.55 18.36 17.72 19.61 17.59 19.02 12.61%
EPS 2.98 4.17 4.45 3.50 2.13 2.73 4.08 -18.85%
DPS 2.54 7.66 0.00 0.00 7.89 0.00 0.00 -
NAPS 3.0438 2.8375 2.8462 2.8824 2.9214 2.9156 2.4835 14.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 2.60 2.49 2.25 2.30 2.32 2.69 -
P/RPS 12.14 12.92 13.94 13.09 12.33 13.98 15.04 -13.27%
P/EPS 92.53 63.73 57.51 66.18 113.30 89.92 70.05 20.32%
EY 1.08 1.57 1.74 1.51 0.88 1.11 1.43 -17.02%
DY 0.92 2.88 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.91 0.94 0.90 0.80 0.83 0.84 1.15 -14.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 -
Price 2.63 2.71 2.46 2.61 2.25 2.33 2.47 -
P/RPS 11.74 13.47 13.77 15.18 12.06 14.04 13.81 -10.23%
P/EPS 89.47 66.42 56.81 76.76 110.84 90.31 64.32 24.53%
EY 1.12 1.51 1.76 1.30 0.90 1.11 1.55 -19.42%
DY 0.95 2.77 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.88 0.98 0.89 0.93 0.81 0.85 1.06 -11.63%

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