[IGB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.94%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 284,621 301,688 311,818 268,937 225,029 214,979 166,311 9.36%
PBT 87,619 107,421 87,764 80,627 122,331 87,946 41,799 13.12%
Tax -13,164 -25,670 -23,654 -31,196 -23,224 -30,118 -6,236 13.25%
NP 74,455 81,751 64,110 49,431 99,107 57,828 35,563 13.09%
-
NP to SH 51,313 59,367 40,900 29,270 91,878 53,098 31,137 8.67%
-
Tax Rate 15.02% 23.90% 26.95% 38.69% 18.98% 34.25% 14.92% -
Total Cost 210,166 219,937 247,708 219,506 125,922 157,151 130,748 8.22%
-
Net Worth 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 3,031,677 2,814,814 8.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 68,235 13,401 34,784 108,140 36,517 36,368 36,718 10.87%
Div Payout % 132.98% 22.57% 85.05% 369.46% 39.75% 68.49% 117.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 3,031,677 2,814,814 8.02%
NOSH 1,364,707 1,340,112 1,391,365 1,441,871 1,460,699 1,454,739 1,468,726 -1.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 26.16% 27.10% 20.56% 18.38% 44.04% 26.90% 21.38% -
ROE 1.15% 1.38% 0.98% 0.73% 2.74% 1.75% 1.11% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.86 22.51 22.41 18.65 15.41 14.78 11.32 10.71%
EPS 3.76 4.43 2.92 2.03 6.29 3.65 2.12 10.01%
DPS 5.00 1.00 2.50 7.50 2.50 2.50 2.50 12.24%
NAPS 3.2777 3.204 3.00 2.7785 2.2975 2.084 1.9165 9.35%
Adjusted Per Share Value based on latest NOSH - 1,441,871
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.75 22.00 22.74 19.61 16.41 15.68 12.13 9.35%
EPS 3.74 4.33 2.98 2.13 6.70 3.87 2.27 8.67%
DPS 4.98 0.98 2.54 7.89 2.66 2.65 2.68 10.87%
NAPS 3.2618 3.131 3.0438 2.9214 2.4472 2.2107 2.0526 8.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.30 2.60 2.72 2.30 2.46 2.06 1.98 -
P/RPS 11.03 11.55 12.14 12.33 15.97 13.94 17.49 -7.39%
P/EPS 61.17 58.69 92.53 113.30 39.11 56.44 93.40 -6.80%
EY 1.63 1.70 1.08 0.88 2.56 1.77 1.07 7.26%
DY 2.17 0.38 0.92 3.26 1.02 1.21 1.26 9.47%
P/NAPS 0.70 0.81 0.91 0.83 1.07 0.99 1.03 -6.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 26/02/14 28/02/13 22/02/12 14/02/11 25/02/10 -
Price 2.36 2.74 2.63 2.25 2.70 2.32 1.73 -
P/RPS 11.32 12.17 11.74 12.06 17.53 15.70 15.28 -4.87%
P/EPS 62.77 61.85 89.47 110.84 42.93 63.56 81.60 -4.27%
EY 1.59 1.62 1.12 0.90 2.33 1.57 1.23 4.36%
DY 2.12 0.36 0.95 3.33 0.93 1.08 1.45 6.53%
P/NAPS 0.72 0.86 0.88 0.81 1.18 1.11 0.90 -3.64%

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