[IGB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.3%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,150,308 1,167,082 1,173,815 1,087,320 993,851 772,129 719,360 8.13%
PBT 534,973 427,040 422,210 400,799 366,198 357,504 277,922 11.52%
Tax -79,920 -92,455 -93,130 -95,863 -144,154 -90,655 -77,966 0.41%
NP 455,053 334,585 329,080 304,936 222,044 266,849 199,956 14.67%
-
NP to SH 297,993 216,903 218,111 207,707 180,190 237,650 174,617 9.30%
-
Tax Rate 14.94% 21.65% 22.06% 23.92% 39.37% 25.36% 28.05% -
Total Cost 695,255 832,497 844,735 782,384 771,807 505,280 519,404 4.97%
-
Net Worth 4,502,744 4,474,153 4,318,436 4,275,414 4,014,899 3,357,938 3,034,886 6.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 133,489 136,502 133,892 104,482 108,374 109,617 36,408 24.15%
Div Payout % 44.80% 62.93% 61.39% 50.30% 60.14% 46.13% 20.85% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,502,744 4,474,153 4,318,436 4,275,414 4,014,899 3,357,938 3,034,886 6.78%
NOSH 1,364,000 1,365,028 1,338,925 1,393,096 1,444,987 1,461,562 1,456,349 -1.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.56% 28.67% 28.04% 28.04% 22.34% 34.56% 27.80% -
ROE 6.62% 4.85% 5.05% 4.86% 4.49% 7.08% 5.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.17 85.50 87.67 78.05 68.78 52.83 49.39 9.71%
EPS 22.32 15.89 16.29 14.81 12.47 16.26 11.99 10.90%
DPS 10.00 10.00 10.00 7.50 7.50 7.50 2.50 25.96%
NAPS 3.3731 3.2777 3.2253 3.069 2.7785 2.2975 2.0839 8.34%
Adjusted Per Share Value based on latest NOSH - 1,391,365
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 83.88 85.10 85.60 79.29 72.47 56.30 52.46 8.12%
EPS 21.73 15.82 15.90 15.15 13.14 17.33 12.73 9.31%
DPS 9.73 9.95 9.76 7.62 7.90 7.99 2.65 24.18%
NAPS 3.2834 3.2626 3.149 3.1177 2.9277 2.4486 2.2131 6.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.41 2.30 2.60 2.72 2.30 2.46 2.06 -
P/RPS 2.80 2.69 2.97 3.48 3.34 4.66 4.17 -6.41%
P/EPS 10.80 14.47 15.96 18.24 18.44 15.13 17.18 -7.43%
EY 9.26 6.91 6.27 5.48 5.42 6.61 5.82 8.03%
DY 4.15 4.35 3.85 2.76 3.26 3.05 1.21 22.78%
P/NAPS 0.71 0.70 0.81 0.89 0.83 1.07 0.99 -5.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 16/02/15 26/02/14 28/02/13 22/02/12 14/02/11 -
Price 2.43 2.36 2.74 2.63 2.25 2.70 2.32 -
P/RPS 2.82 2.76 3.13 3.37 3.27 5.11 4.70 -8.15%
P/EPS 10.89 14.85 16.82 17.64 18.04 16.61 19.35 -9.12%
EY 9.19 6.73 5.95 5.67 5.54 6.02 5.17 10.05%
DY 4.12 4.24 3.65 2.85 3.33 2.78 1.08 24.97%
P/NAPS 0.72 0.72 0.85 0.86 0.81 1.18 1.11 -6.95%

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