[IGBB] YoY Quarter Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Revenue 287,639 294,544 319,980 27,432 0 22,058 17,717 76.19%
PBT 78,154 97,458 119,810 32,917 0 23,000 12,772 44.50%
Tax -13,697 -29,328 -21,363 15,612 0 615 6,547 -
NP 64,457 68,130 98,447 48,529 0 23,615 19,319 27.74%
-
NP to SH 21,933 24,995 24,595 47,097 0 22,170 17,811 4.32%
-
Tax Rate 17.53% 30.09% 17.83% -47.43% - -2.67% -51.26% -
Total Cost 223,182 226,414 221,533 -21,097 0 -1,557 -1,602 -
-
Net Worth 2,424,173 2,371,788 1,773,269 1,453,178 0 1,416,989 1,195,465 15.45%
Dividend
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Div 12,151 12,163 - - - - 7,624 9.93%
Div Payout % 55.40% 48.66% - - - - 42.81% -
Equity
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Net Worth 2,424,173 2,371,788 1,773,269 1,453,178 0 1,416,989 1,195,465 15.45%
NOSH 607,562 608,150 607,283 583,605 563,392 610,771 609,931 -0.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
NP Margin 22.41% 23.13% 30.77% 176.91% 0.00% 107.06% 109.04% -
ROE 0.90% 1.05% 1.39% 3.24% 0.00% 1.56% 1.49% -
Per Share
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
RPS 47.34 48.43 52.69 4.70 0.00 3.61 2.90 76.39%
EPS 3.61 4.11 4.05 8.07 0.00 3.63 2.92 4.40%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 1.25 10.02%
NAPS 3.99 3.90 2.92 2.49 0.00 2.32 1.96 15.54%
Adjusted Per Share Value based on latest NOSH - 583,605
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
RPS 21.18 21.69 23.56 2.02 0.00 1.62 1.30 76.32%
EPS 1.61 1.84 1.81 3.47 0.00 1.63 1.31 4.27%
DPS 0.89 0.90 0.00 0.00 0.00 0.00 0.56 9.87%
NAPS 1.7849 1.7463 1.3057 1.07 0.00 1.0433 0.8802 15.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Date 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 29/07/11 -
Price 2.64 2.23 2.33 1.99 2.05 2.05 1.65 -
P/RPS 5.58 4.60 4.42 42.34 0.00 56.76 56.80 -37.59%
P/EPS 73.13 54.26 57.53 24.66 0.00 56.48 56.50 5.38%
EY 1.37 1.84 1.74 4.06 0.00 1.77 1.77 -5.07%
DY 0.76 0.90 0.00 0.00 0.00 0.00 0.76 0.00%
P/NAPS 0.66 0.57 0.80 0.80 0.00 0.88 0.84 -4.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Date 26/08/16 19/08/15 28/08/14 30/09/13 - 19/09/12 29/09/11 -
Price 2.59 2.15 2.35 1.96 0.00 2.05 1.60 -
P/RPS 5.47 4.44 4.46 41.70 0.00 56.76 55.08 -37.45%
P/EPS 71.75 52.31 58.02 24.29 0.00 56.48 54.79 5.63%
EY 1.39 1.91 1.72 4.12 0.00 1.77 1.83 -5.43%
DY 0.77 0.93 0.00 0.00 0.00 0.00 0.78 -0.26%
P/NAPS 0.65 0.55 0.80 0.79 0.00 0.88 0.82 -4.61%

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