[IGB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.3%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,182,361 1,186,487 1,045,611 949,943 762,079 670,692 647,260 10.55%
PBT 446,842 402,552 395,828 407,904 323,120 231,774 237,847 11.07%
Tax -104,962 -91,114 -106,128 -136,184 -97,550 -54,376 -44,552 15.34%
NP 341,880 311,438 289,700 271,720 225,570 177,398 193,295 9.96%
-
NP to SH 224,956 199,643 195,521 242,797 198,871 152,364 172,039 4.56%
-
Tax Rate 23.49% 22.63% 26.81% 33.39% 30.19% 23.46% 18.73% -
Total Cost 840,481 875,049 755,911 678,223 536,509 493,294 453,965 10.80%
-
Net Worth 4,381,907 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 7.78%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 202,176 34,784 213,213 36,517 109,393 36,718 - -
Div Payout % 89.87% 17.42% 109.05% 15.04% 55.01% 24.10% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,381,907 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 7.78%
NOSH 1,366,484 1,341,333 1,400,980 1,453,449 1,468,839 1,454,479 1,467,188 -1.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.92% 26.25% 27.71% 28.60% 29.60% 26.45% 29.86% -
ROE 5.13% 4.96% 5.02% 6.07% 6.38% 5.34% 6.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.53 88.46 74.63 65.36 51.88 46.11 44.12 11.87%
EPS 16.46 14.88 13.96 16.70 13.54 10.48 11.73 5.80%
DPS 15.00 2.59 15.22 2.50 7.50 2.50 0.00 -
NAPS 3.2067 3.00 2.7775 2.7509 2.1206 1.9622 1.9048 9.06%
Adjusted Per Share Value based on latest NOSH - 1,453,449
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.22 86.52 76.25 69.27 55.57 48.91 47.20 10.55%
EPS 16.40 14.56 14.26 17.71 14.50 11.11 12.55 4.55%
DPS 14.74 2.54 15.55 2.66 7.98 2.68 0.00 -
NAPS 3.1953 2.9343 2.8375 2.9156 2.2714 2.0812 2.0379 7.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.55 2.87 2.60 2.32 1.91 1.79 1.77 -
P/RPS 2.95 3.24 3.48 3.55 3.68 3.88 4.01 -4.98%
P/EPS 15.49 19.28 18.63 13.89 14.11 17.09 15.09 0.43%
EY 6.46 5.19 5.37 7.20 7.09 5.85 6.62 -0.40%
DY 5.88 0.90 5.85 1.08 3.93 1.40 0.00 -
P/NAPS 0.80 0.96 0.94 0.84 0.90 0.91 0.93 -2.47%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 29/11/13 29/11/12 23/11/11 23/11/10 24/11/09 -
Price 2.37 2.90 2.71 2.33 1.96 1.90 1.94 -
P/RPS 2.74 3.28 3.63 3.56 3.78 4.12 4.40 -7.58%
P/EPS 14.40 19.48 19.42 13.95 14.48 18.14 16.54 -2.28%
EY 6.95 5.13 5.15 7.17 6.91 5.51 6.04 2.36%
DY 6.33 0.89 5.62 1.07 3.83 1.32 0.00 -
P/NAPS 0.74 0.97 0.98 0.85 0.92 0.97 1.02 -5.20%

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