[IGB] QoQ TTM 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- -8.3%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,004,968 1,014,005 993,851 949,943 894,813 814,952 772,129 19.22%
PBT 363,688 354,060 366,200 407,904 413,177 387,774 357,505 1.15%
Tax -123,575 -132,094 -144,156 -136,184 -109,618 -96,920 -90,656 22.96%
NP 240,113 221,966 222,044 271,720 303,559 290,854 266,849 -6.80%
-
NP to SH 175,860 170,813 180,189 242,797 264,786 256,269 237,651 -18.20%
-
Tax Rate 33.98% 37.31% 39.37% 33.39% 26.53% 24.99% 25.36% -
Total Cost 764,855 792,039 771,807 678,223 591,254 524,098 505,280 31.86%
-
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 108,140 108,140 108,140 36,517 36,517 109,542 109,542 -0.85%
Div Payout % 61.49% 63.31% 60.01% 15.04% 13.79% 42.74% 46.09% -
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 23.89% 21.89% 22.34% 28.60% 33.92% 35.69% 34.56% -
ROE 4.51% 4.32% 4.50% 6.07% 7.77% 7.52% 7.08% -
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 71.30 71.73 68.93 65.36 61.38 55.76 52.86 22.10%
EPS 12.48 12.08 12.50 16.70 18.16 17.53 16.27 -16.21%
DPS 7.67 7.65 7.50 2.50 2.50 7.50 7.50 1.50%
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 73.28 73.94 72.47 69.27 65.25 59.43 56.30 19.23%
EPS 12.82 12.46 13.14 17.71 19.31 18.69 17.33 -18.22%
DPS 7.89 7.89 7.89 2.66 2.66 7.99 7.99 -0.83%
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 3.49 3.14 3.34 3.55 4.38 4.97 4.65 -17.42%
P/EPS 19.96 18.62 18.40 13.89 14.81 15.80 15.12 20.35%
EY 5.01 5.37 5.43 7.20 6.75 6.33 6.61 -16.88%
DY 3.08 3.40 3.26 1.08 0.93 2.71 3.05 0.65%
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 3.45 3.64 3.26 3.56 4.02 4.95 5.11 -23.05%
P/EPS 19.72 21.60 18.00 13.95 13.60 15.74 16.60 12.17%
EY 5.07 4.63 5.55 7.17 7.35 6.35 6.03 -10.92%
DY 3.12 2.93 3.33 1.07 1.01 2.72 2.78 8.00%
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