[IGB] YoY Cumulative 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- 33.06%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 880,673 874,669 776,674 724,914 547,100 504,381 476,131 10.78%
PBT 339,421 314,788 315,203 285,571 235,173 189,976 179,737 11.17%
Tax -79,291 -67,460 -74,933 -112,958 -67,431 -48,140 -36,080 14.01%
NP 260,130 247,328 240,270 172,613 167,742 141,836 143,657 10.39%
-
NP to SH 165,590 158,743 166,251 150,920 145,772 121,227 127,841 4.40%
-
Tax Rate 23.36% 21.43% 23.77% 39.56% 28.67% 25.34% 20.07% -
Total Cost 620,543 627,341 536,404 552,301 379,358 362,545 332,474 10.95%
-
Net Worth 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 2,859,034 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 68,256 - 105,133 - 73,399 - - -
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 2,859,034 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 3.78% 3.95% 4.27% 3.78% 4.68% 4.24% 4.57% -
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 64.51 65.25 55.41 49.91 37.27 34.62 32.44 12.13%
EPS 12.13 11.84 11.86 10.39 9.93 8.32 8.71 5.67%
DPS 5.00 0.00 7.50 0.00 5.00 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 64.22 63.78 56.64 52.86 39.90 36.78 34.72 10.78%
EPS 12.07 11.58 12.12 11.01 10.63 8.84 9.32 4.40%
DPS 4.98 0.00 7.67 0.00 5.35 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 3.95 4.40 4.69 4.65 5.12 5.17 5.46 -5.25%
P/EPS 21.02 24.23 21.92 22.33 19.23 21.51 20.32 0.56%
EY 4.76 4.13 4.56 4.48 5.20 4.65 4.92 -0.54%
DY 1.96 0.00 2.88 0.00 2.62 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 3.67 4.44 4.89 4.67 5.26 5.49 5.98 -7.81%
P/EPS 19.54 24.49 22.85 22.43 19.74 22.84 22.27 -2.15%
EY 5.12 4.08 4.38 4.46 5.07 4.38 4.49 2.21%
DY 2.11 0.00 2.77 0.00 2.55 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