[IGB] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

29-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 2.95%

YoY- -33.58%

Quarter Report

IGB 2q2013fs announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,101,836	1,197,633	1,178,562	1,004,968	894,813	754,590	646,814	9.27%
YoY %	-8.00%	1.62%	17.27%	12.31%	18.58%	16.66%	-	-
Horiz. %	170.35%	185.16%	182.21%	155.37%	138.34%	116.66%	100.00%	-
PBT	382,146	431,889	433,585	363,688	413,177	300,910	230,743	8.76%
YoY %	-11.52%	-0.39%	19.22%	-11.98%	37.31%	30.41%	-	-
Horiz. %	165.62%	187.17%	187.91%	157.62%	179.06%	130.41%	100.00%	-
Tax	-69,043	-99,511	-104,501	-123,575	-109,618	-92,720	-46,126	6.94%
YoY %	30.62%	4.78%	15.44%	-12.73%	-18.22%	-101.01%	-	-
Horiz. %	149.68%	215.74%	226.56%	267.91%	237.65%	201.01%	100.00%	-
NP	313,103	332,378	329,084	240,113	303,559	208,190	184,617	9.19%
YoY %	-5.80%	1.00%	37.05%	-20.90%	45.81%	12.77%	-	-
Horiz. %	169.60%	180.04%	178.25%	130.06%	164.43%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,292	212,638	224,027	175,860	264,786	181,272	161,093	3.86%
YoY %	-4.87%	-5.08%	27.39%	-33.58%	46.07%	12.53%	-	-
Horiz. %	125.57%	132.00%	139.07%	109.17%	164.37%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.07%	23.04%	24.10%	33.98%	26.53%	30.81%	19.99%	-
YoY %	-21.57%	-4.40%	-29.08%	28.08%	-13.89%	54.13%	-	-
Horiz. %	90.40%	115.26%	120.56%	169.98%	132.72%	154.13%	100.00%	-
Total Cost	788,733	865,255	849,478	764,855	591,254	546,400	462,197	9.30%
YoY %	-8.84%	1.86%	11.06%	29.36%	8.21%	18.22%	-	-
Horiz. %	170.65%	187.20%	183.79%	165.48%	127.92%	118.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,344,132	4,418,866	4,469,134	3,903,101	3,405,778	3,106,467	2,819,501	7.46%
YoY %	-1.69%	-1.12%	14.50%	14.60%	9.64%	10.18%	-	-
Horiz. %	154.07%	156.73%	158.51%	138.43%	120.79%	110.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	134,998	202,176	34,784	108,140	36,517	109,393	36,718	24.20%
YoY %	-33.23%	481.23%	-67.83%	196.14%	-66.62%	197.93%	-	-
Horiz. %	367.66%	550.62%	94.73%	294.51%	99.45%	297.93%	100.00%	-
Div Payout %	66.73%	95.08%	15.53%	61.49%	13.79%	60.35%	22.79%	-
YoY %	-29.82%	512.23%	-74.74%	345.90%	-77.15%	164.81%	-	-
Horiz. %	292.80%	417.20%	68.14%	269.81%	60.51%	264.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	4,344,132	4,418,866	4,469,134	3,903,101	3,405,778	3,106,467	2,819,501	7.46%
YoY %	-1.69%	-1.12%	14.50%	14.60%	9.64%	10.18%	-	-
Horiz. %	154.07%	156.73%	158.51%	138.43%	120.79%	110.18%	100.00%	-
NOSH	1,335,259	1,363,300	1,344,545	1,409,468	1,457,890	1,460,492	1,457,483	-1.44%
YoY %	-2.06%	1.39%	-4.61%	-3.32%	-0.18%	0.21%	-	-
Horiz. %	91.61%	93.54%	92.25%	96.71%	100.03%	100.21%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	28.42%	27.75%	27.92%	23.89%	33.92%	27.59%	28.54%	-
YoY %	2.41%	-0.61%	16.87%	-29.57%	22.94%	-3.33%	-	-
Horiz. %	99.58%	97.23%	97.83%	83.71%	118.85%	96.67%	100.00%	-
ROE	4.66%	4.81%	5.01%	4.51%	7.77%	5.84%	5.71%	-
YoY %	-3.12%	-3.99%	11.09%	-41.96%	33.05%	2.28%	-	-
Horiz. %	81.61%	84.24%	87.74%	78.98%	136.08%	102.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	82.52	87.85	87.66	71.30	61.38	51.67	44.38	10.88%
YoY %	-6.07%	0.22%	22.95%	16.16%	18.79%	16.43%	-	-
Horiz. %	185.94%	197.95%	197.52%	160.66%	138.31%	116.43%	100.00%	-
EPS	15.15	15.60	16.66	12.48	18.16	12.41	11.05	5.39%
YoY %	-2.88%	-6.36%	33.49%	-31.28%	46.33%	12.31%	-	-
Horiz. %	137.10%	141.18%	150.77%	112.94%	164.34%	112.31%	100.00%	-
DPS	10.11	15.00	2.59	7.67	2.50	7.50	2.50	26.19%
YoY %	-32.60%	479.15%	-66.23%	206.80%	-66.67%	200.00%	-	-
Horiz. %	404.40%	600.00%	103.60%	306.80%	100.00%	300.00%	100.00%	-
NAPS	3.2534	3.2413	3.3239	2.7692	2.3361	2.127	1.9345	9.04%
YoY %	0.37%	-2.49%	20.03%	18.54%	9.83%	9.95%	-	-
Horiz. %	168.18%	167.55%	171.82%	143.15%	120.76%	109.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,409,468
RPS	80.35	87.33	85.94	73.28	65.25	55.03	47.17	9.27%
YoY %	-7.99%	1.62%	17.28%	12.31%	18.57%	16.66%	-	-
Horiz. %	170.34%	185.14%	182.19%	155.35%	138.33%	116.66%	100.00%	-
EPS	14.75	15.51	16.34	12.82	19.31	13.22	11.75	3.85%
YoY %	-4.90%	-5.08%	27.46%	-33.61%	46.07%	12.51%	-	-
Horiz. %	125.53%	132.00%	139.06%	109.11%	164.34%	112.51%	100.00%	-
DPS	9.84	14.74	2.54	7.89	2.66	7.98	2.68	24.18%
YoY %	-33.24%	480.31%	-67.81%	196.62%	-66.67%	197.76%	-	-
Horiz. %	367.16%	550.00%	94.78%	294.40%	99.25%	297.76%	100.00%	-
NAPS	3.1678	3.2223	3.2589	2.8462	2.4835	2.2653	2.056	7.46%
YoY %	-1.69%	-1.12%	14.50%	14.60%	9.63%	10.18%	-	-
Horiz. %	154.08%	156.73%	158.51%	138.43%	120.79%	110.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.45	2.85	2.68	2.49	2.69	2.14	1.73	-
P/RPS	2.97	3.24	3.06	3.49	4.38	4.14	3.90	-4.43%
YoY %	-8.33%	5.88%	-12.32%	-20.32%	5.80%	6.15%	-	-
Horiz. %	76.15%	83.08%	78.46%	89.49%	112.31%	106.15%	100.00%	-
P/EPS	16.17	18.27	16.08	19.96	14.81	17.24	15.65	0.54%
YoY %	-11.49%	13.62%	-19.44%	34.77%	-14.10%	10.16%	-	-
Horiz. %	103.32%	116.74%	102.75%	127.54%	94.63%	110.16%	100.00%	-
EY	6.18	5.47	6.22	5.01	6.75	5.80	6.39	-0.55%
YoY %	12.98%	-12.06%	24.15%	-25.78%	16.38%	-9.23%	-	-
Horiz. %	96.71%	85.60%	97.34%	78.40%	105.63%	90.77%	100.00%	-
DY	4.13	5.26	0.97	3.08	0.93	3.50	1.45	19.04%
YoY %	-21.48%	442.27%	-68.51%	231.18%	-73.43%	141.38%	-	-
Horiz. %	284.83%	362.76%	66.90%	212.41%	64.14%	241.38%	100.00%	-
P/NAPS	0.75	0.88	0.81	0.90	1.15	1.01	0.89	-2.80%
YoY %	-14.77%	8.64%	-10.00%	-21.74%	13.86%	13.48%	-	-
Horiz. %	84.27%	98.88%	91.01%	101.12%	129.21%	113.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	18/08/15	27/08/14	29/08/13	24/08/12	24/08/11	24/08/10	-
Price	2.68	2.60	2.87	2.46	2.47	1.96	1.84	-
P/RPS	3.25	2.96	3.27	3.45	4.02	3.79	4.15	-3.98%
YoY %	9.80%	-9.48%	-5.22%	-14.18%	6.07%	-8.67%	-	-
Horiz. %	78.31%	71.33%	78.80%	83.13%	96.87%	91.33%	100.00%	-
P/EPS	17.69	16.67	17.22	19.72	13.60	15.79	16.65	1.01%
YoY %	6.12%	-3.19%	-12.68%	45.00%	-13.87%	-5.17%	-	-
Horiz. %	106.25%	100.12%	103.42%	118.44%	81.68%	94.83%	100.00%	-
EY	5.65	6.00	5.81	5.07	7.35	6.33	6.01	-1.02%
YoY %	-5.83%	3.27%	14.60%	-31.02%	16.11%	5.32%	-	-
Horiz. %	94.01%	99.83%	96.67%	84.36%	122.30%	105.32%	100.00%	-
DY	3.77	5.77	0.90	3.12	1.01	3.83	1.36	18.50%
YoY %	-34.66%	541.11%	-71.15%	208.91%	-73.63%	181.62%	-	-
Horiz. %	277.21%	424.26%	66.18%	229.41%	74.26%	281.62%	100.00%	-
P/NAPS	0.82	0.80	0.86	0.89	1.06	0.92	0.95	-2.42%
YoY %	2.50%	-6.98%	-3.37%	-16.04%	15.22%	-3.16%	-	-
Horiz. %	86.32%	84.21%	90.53%	93.68%	111.58%	96.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos