[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
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,101,836 1,197,633 1,178,562 1,004,968 894,813 754,590 646,814 9.27%
PBT 382,146 431,889 433,585 363,688 413,177 300,910 230,743 8.76%
Tax -69,043 -99,511 -104,501 -123,575 -109,618 -92,720 -46,126 6.94%
NP 313,103 332,378 329,084 240,113 303,559 208,190 184,617 9.19%
-
NP to SH 202,292 212,638 224,027 175,860 264,786 181,272 161,093 3.86%
-
Tax Rate 18.07% 23.04% 24.10% 33.98% 26.53% 30.81% 19.99% -
Total Cost 788,733 865,255 849,478 764,855 591,254 546,400 462,197 9.30%
-
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%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 134,998 202,176 34,784 108,140 36,517 109,393 36,718 24.20%
Div Payout % 66.73% 95.08% 15.53% 61.49% 13.79% 60.35% 22.79% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
NOSH 1,335,259 1,363,300 1,344,545 1,409,468 1,457,890 1,460,492 1,457,483 -1.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 28.42% 27.75% 27.92% 23.89% 33.92% 27.59% 28.54% -
ROE 4.66% 4.81% 5.01% 4.51% 7.77% 5.84% 5.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.52 87.85 87.66 71.30 61.38 51.67 44.38 10.88%
EPS 15.15 15.60 16.66 12.48 18.16 12.41 11.05 5.39%
DPS 10.11 15.00 2.59 7.67 2.50 7.50 2.50 26.19%
NAPS 3.2534 3.2413 3.3239 2.7692 2.3361 2.127 1.9345 9.04%
Adjusted Per Share Value based on latest NOSH - 1,409,468
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 80.35 87.33 85.94 73.28 65.25 55.03 47.17 9.27%
EPS 14.75 15.51 16.34 12.82 19.31 13.22 11.75 3.85%
DPS 9.84 14.74 2.54 7.89 2.66 7.98 2.68 24.18%
NAPS 3.1678 3.2223 3.2589 2.8462 2.4835 2.2653 2.056 7.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 16.17 18.27 16.08 19.96 14.81 17.24 15.65 0.54%
EY 6.18 5.47 6.22 5.01 6.75 5.80 6.39 -0.55%
DY 4.13 5.26 0.97 3.08 0.93 3.50 1.45 19.04%
P/NAPS 0.75 0.88 0.81 0.90 1.15 1.01 0.89 -2.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 17.69 16.67 17.22 19.72 13.60 15.79 16.65 1.01%
EY 5.65 6.00 5.81 5.07 7.35 6.33 6.01 -1.02%
DY 3.77 5.77 0.90 3.12 1.01 3.83 1.36 18.50%
P/NAPS 0.82 0.80 0.86 0.89 1.06 0.92 0.95 -2.42%

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