[IGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.95%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,150,308 1,165,294 1,176,357 1,088,492 993,851 772,129 719,360 8.13%
PBT 534,973 427,040 422,209 402,965 366,200 357,505 277,921 11.52%
Tax -79,920 -92,456 -93,130 -98,586 -144,156 -90,656 -78,258 0.35%
NP 455,053 334,584 329,079 304,379 222,044 266,849 199,663 14.70%
-
NP to SH 297,993 216,902 218,110 207,151 180,189 237,651 174,325 9.33%
-
Tax Rate 14.94% 21.65% 22.06% 24.47% 39.37% 25.36% 28.16% -
Total Cost 695,255 830,710 847,278 784,113 771,807 505,280 519,697 4.96%
-
Net Worth 4,502,744 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 3,031,677 6.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 133,507 136,400 134,011 34,784 108,140 109,542 36,368 24.17%
Div Payout % 44.80% 62.89% 61.44% 16.79% 60.01% 46.09% 20.86% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,502,744 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 3,031,677 6.80%
NOSH 1,364,000 1,364,707 1,340,112 1,391,365 1,441,871 1,460,699 1,454,739 -1.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.56% 28.71% 27.97% 27.96% 22.34% 34.56% 27.76% -
ROE 6.62% 4.85% 5.08% 4.96% 4.50% 7.08% 5.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.17 85.39 87.78 78.23 68.93 52.86 49.45 9.68%
EPS 22.32 15.89 16.28 14.89 12.50 16.27 11.98 10.91%
DPS 10.00 10.00 10.00 2.50 7.50 7.50 2.50 25.96%
NAPS 3.3731 3.2777 3.204 3.00 2.7785 2.2975 2.084 8.34%
Adjusted Per Share Value based on latest NOSH - 1,391,365
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 83.88 84.97 85.78 79.37 72.47 56.30 52.46 8.12%
EPS 21.73 15.82 15.90 15.11 13.14 17.33 12.71 9.34%
DPS 9.74 9.95 9.77 2.54 7.89 7.99 2.65 24.20%
NAPS 3.2834 3.2618 3.131 3.0438 2.9214 2.4472 2.2107 6.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.41 2.30 2.60 2.72 2.30 2.46 2.06 -
P/RPS 2.80 2.69 2.96 3.48 3.34 4.65 4.17 -6.41%
P/EPS 10.80 14.47 15.97 18.27 18.40 15.12 17.19 -7.44%
EY 9.26 6.91 6.26 5.47 5.43 6.61 5.82 8.03%
DY 4.15 4.35 3.85 0.92 3.26 3.05 1.21 22.78%
P/NAPS 0.71 0.70 0.81 0.91 0.83 1.07 0.99 -5.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 16/02/15 26/02/14 28/02/13 22/02/12 14/02/11 -
Price 2.43 2.36 2.74 2.63 2.25 2.70 2.32 -
P/RPS 2.82 2.76 3.12 3.36 3.26 5.11 4.69 -8.12%
P/EPS 10.89 14.85 16.84 17.66 18.00 16.60 19.36 -9.13%
EY 9.19 6.73 5.94 5.66 5.55 6.03 5.17 10.05%
DY 4.12 4.24 3.65 0.95 3.33 2.78 1.08 24.97%
P/NAPS 0.72 0.72 0.86 0.88 0.81 1.18 1.11 -6.95%

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