[IGB] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.53%
YoY- 17.94%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 271,912 290,843 251,793 260,830 180,969 169,672 155,876 9.71%
PBT 108,658 112,827 110,359 100,731 75,328 63,281 58,389 10.90%
Tax -24,668 -18,518 -25,290 -33,809 -21,111 -12,183 -9,884 16.45%
NP 83,990 94,309 85,069 66,922 54,217 51,098 48,505 9.57%
-
NP to SH 55,350 66,758 61,030 55,983 47,466 44,016 43,320 4.16%
-
Tax Rate 22.70% 16.41% 22.92% 33.56% 28.03% 19.25% 16.93% -
Total Cost 187,922 196,534 166,724 193,908 126,752 118,574 107,371 9.77%
-
Net Worth 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 8.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 68,165 - - - 73,024 - - -
Div Payout % 123.15% - - - 153.85% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 8.23%
NOSH 1,363,300 1,344,545 1,409,468 1,457,890 1,460,492 1,457,483 1,468,474 -1.23%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 30.89% 32.43% 33.79% 25.66% 29.96% 30.12% 31.12% -
ROE 1.25% 1.49% 1.56% 1.64% 1.53% 1.56% 1.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.95 21.63 17.86 17.89 12.39 11.64 10.61 11.09%
EPS 4.06 4.97 4.33 3.84 3.25 3.02 2.95 5.46%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.2413 3.3239 2.7692 2.3361 2.127 1.9345 1.8708 9.58%
Adjusted Per Share Value based on latest NOSH - 1,457,890
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.83 21.21 18.36 19.02 13.20 12.37 11.37 9.70%
EPS 4.04 4.87 4.45 4.08 3.46 3.21 3.16 4.17%
DPS 4.97 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 3.2223 3.2589 2.8462 2.4835 2.2653 2.056 2.0033 8.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.85 2.68 2.49 2.69 2.14 1.73 1.69 -
P/RPS 14.29 12.39 13.94 15.04 17.27 14.86 15.92 -1.78%
P/EPS 70.20 53.98 57.51 70.05 65.85 57.28 57.29 3.44%
EY 1.42 1.85 1.74 1.43 1.52 1.75 1.75 -3.42%
DY 1.75 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.88 0.81 0.90 1.15 1.01 0.89 0.90 -0.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 27/08/14 29/08/13 24/08/12 24/08/11 24/08/10 26/08/09 -
Price 2.60 2.87 2.46 2.47 1.96 1.84 1.78 -
P/RPS 13.04 13.27 13.77 13.81 15.82 15.81 16.77 -4.10%
P/EPS 64.04 57.80 56.81 64.32 60.31 60.93 60.34 0.99%
EY 1.56 1.73 1.76 1.55 1.66 1.64 1.66 -1.02%
DY 1.92 0.00 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 0.80 0.86 0.89 1.06 0.92 0.95 0.95 -2.82%

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