[IGB] QoQ TTM 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- -5.2%
YoY- -33.35%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,088,492 1,045,611 1,004,968 1,014,005 993,851 949,943 894,813 13.91%
PBT 402,965 395,828 363,688 354,060 366,200 407,904 413,177 -1.65%
Tax -98,586 -106,128 -123,575 -132,094 -144,156 -136,184 -109,618 -6.80%
NP 304,379 289,700 240,113 221,966 222,044 271,720 303,559 0.17%
-
NP to SH 207,151 195,521 175,860 170,813 180,189 242,797 264,786 -15.05%
-
Tax Rate 24.47% 26.81% 33.98% 37.31% 39.37% 33.39% 26.53% -
Total Cost 784,113 755,911 764,855 792,039 771,807 678,223 591,254 20.64%
-
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 34,784 213,213 108,140 108,140 108,140 36,517 36,517 -3.18%
Div Payout % 16.79% 109.05% 61.49% 63.31% 60.01% 15.04% 13.79% -
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 27.96% 27.71% 23.89% 21.89% 22.34% 28.60% 33.92% -
ROE 4.96% 5.02% 4.51% 4.32% 4.50% 6.07% 7.77% -
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 78.23 74.63 71.30 71.73 68.93 65.36 61.38 17.50%
EPS 14.89 13.96 12.48 12.08 12.50 16.70 18.16 -12.36%
DPS 2.50 15.22 7.67 7.65 7.50 2.50 2.50 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 79.37 76.25 73.28 73.94 72.47 69.27 65.25 13.91%
EPS 15.11 14.26 12.82 12.46 13.14 17.71 19.31 -15.04%
DPS 2.54 15.55 7.89 7.89 7.89 2.66 2.66 -3.02%
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 3.48 3.48 3.49 3.14 3.34 3.55 4.38 -14.18%
P/EPS 18.27 18.63 19.96 18.62 18.40 13.89 14.81 14.98%
EY 5.47 5.37 5.01 5.37 5.43 7.20 6.75 -13.04%
DY 0.92 5.85 3.08 3.40 3.26 1.08 0.93 -0.71%
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 3.36 3.63 3.45 3.64 3.26 3.56 4.02 -11.23%
P/EPS 17.66 19.42 19.72 21.60 18.00 13.95 13.60 18.96%
EY 5.66 5.15 5.07 4.63 5.55 7.17 7.35 -15.94%
DY 0.95 5.62 3.12 2.93 3.33 1.07 1.01 -3.98%
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