[IGBB] QoQ Quarter Result on 31-May-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 251,935 32,886 27,432 0 27,098 24,707 23,119 674.07%
PBT 71,051 37,511 32,917 0 36,860 20,959 9,868 442.72%
Tax -28,823 -4,560 15,612 0 -2,732 -783 9,680 -
NP 42,228 32,951 48,529 0 34,128 20,176 19,548 93.46%
-
NP to SH 12,358 32,138 47,097 0 31,550 20,335 18,395 -28.88%
-
Tax Rate 40.57% 12.16% -47.43% - 7.41% 3.74% -98.09% -
Total Cost 209,707 -65 -21,097 0 -7,030 4,531 3,571 3177.48%
-
Net Worth 1,732,485 1,503,324 1,453,178 0 1,397,214 1,410,626 1,417,820 18.73%
Dividend
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,732,485 1,503,324 1,453,178 0 1,397,214 1,410,626 1,417,820 18.73%
NOSH 591,291 591,860 583,605 563,392 563,392 610,660 611,129 -2.78%
Ratio Analysis
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.76% 100.20% 176.91% 0.00% 125.94% 81.66% 84.55% -
ROE 0.71% 2.14% 3.24% 0.00% 2.26% 1.44% 1.30% -
Per Share
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 42.61 5.56 4.70 0.00 4.81 4.05 3.78 696.85%
EPS 2.09 5.43 8.07 0.00 5.60 3.33 3.01 -26.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.54 2.49 0.00 2.48 2.31 2.32 22.14%
Adjusted Per Share Value based on latest NOSH - 563,392
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.94 2.47 2.06 0.00 2.04 1.86 1.74 673.32%
EPS 0.93 2.42 3.54 0.00 2.37 1.53 1.38 -28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3025 1.1302 1.0925 0.00 1.0504 1.0605 1.0659 18.73%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 -
Price 2.04 1.99 1.99 2.05 1.98 2.00 2.01 -
P/RPS 4.79 35.81 42.34 0.00 41.17 49.43 53.13 -87.27%
P/EPS 97.61 36.65 24.66 0.00 35.36 60.06 66.78 38.43%
EY 1.02 2.73 4.06 0.00 2.83 1.67 1.50 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.80 0.00 0.80 0.87 0.87 -16.99%
Price Multiplier on Announcement Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/02/14 10/12/13 30/09/13 - 27/06/13 26/03/13 12/12/12 -
Price 2.06 2.00 1.96 0.00 2.01 2.00 2.05 -
P/RPS 4.83 35.99 41.70 0.00 41.79 49.43 54.19 -87.39%
P/EPS 98.56 36.83 24.29 0.00 35.89 60.06 68.11 37.24%
EY 1.01 2.72 4.12 0.00 2.79 1.67 1.47 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.79 0.00 0.81 0.87 0.88 -17.80%

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