[IGB] YoY Annualized Quarter 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- -11.29%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,174,230 1,166,225 1,035,565 966,552 729,466 672,508 634,841 10.78%
PBT 452,561 419,717 420,270 380,761 313,564 253,301 239,649 11.17%
Tax -105,721 -89,946 -99,910 -150,610 -89,908 -64,186 -48,106 14.01%
NP 346,840 329,770 320,360 230,150 223,656 189,114 191,542 10.39%
-
NP to SH 220,786 211,657 221,668 201,226 194,362 161,636 170,454 4.40%
-
Tax Rate 23.36% 21.43% 23.77% 39.55% 28.67% 25.34% 20.07% -
Total Cost 827,390 836,454 715,205 736,401 505,810 483,393 443,298 10.95%
-
Net Worth 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 2,859,033 2,795,769 7.75%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 91,008 - 140,177 - 97,866 - - -
Div Payout % 41.22% - 63.24% - 50.35% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 2,859,033 2,795,769 7.75%
NOSH 1,365,127 1,340,446 1,401,779 1,452,550 1,467,995 1,457,055 1,467,749 -1.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 29.54% 28.28% 30.94% 23.81% 30.66% 28.12% 30.17% -
ROE 5.04% 5.26% 5.69% 5.04% 6.24% 5.65% 6.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.02 87.00 73.88 66.54 49.69 46.16 43.25 12.13%
EPS 16.17 15.79 15.81 13.85 13.24 11.09 11.61 5.67%
DPS 6.67 0.00 10.00 0.00 6.67 0.00 0.00 -
NAPS 3.2067 3.00 2.7775 2.7509 2.1206 1.9622 1.9048 9.06%
Adjusted Per Share Value based on latest NOSH - 1,453,449
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 85.63 85.04 75.51 70.48 53.19 49.04 46.29 10.79%
EPS 16.10 15.43 16.16 14.67 14.17 11.79 12.43 4.40%
DPS 6.64 0.00 10.22 0.00 7.14 0.00 0.00 -
NAPS 3.1922 2.9324 2.8391 2.9138 2.2701 2.0848 2.0387 7.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.55 2.87 2.60 2.32 1.91 1.79 1.77 -
P/RPS 2.96 3.30 3.52 3.49 3.84 3.88 4.09 -5.24%
P/EPS 15.77 18.18 16.44 16.75 14.43 16.14 15.24 0.57%
EY 6.34 5.50 6.08 5.97 6.93 6.20 6.56 -0.56%
DY 2.61 0.00 3.85 0.00 3.49 0.00 0.00 -
P/NAPS 0.80 0.96 0.94 0.84 0.90 0.91 0.93 -2.47%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 29/11/13 29/11/12 23/11/11 23/11/10 24/11/09 -
Price 2.37 2.90 2.71 2.33 1.96 1.90 1.94 -
P/RPS 2.76 3.33 3.67 3.50 3.94 4.12 4.49 -7.78%
P/EPS 14.65 18.37 17.14 16.82 14.80 17.13 16.70 -2.15%
EY 6.82 5.44 5.84 5.95 6.76 5.84 5.99 2.18%
DY 2.81 0.00 3.69 0.00 3.40 0.00 0.00 -
P/NAPS 0.74 0.97 0.98 0.85 0.92 0.97 1.02 -5.20%

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