[IGB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.27%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 972,192 993,851 966,552 967,448 891,576 772,129 729,466 21.08%
PBT 349,604 366,198 380,761 400,544 398,164 357,504 313,564 7.51%
Tax -64,036 -144,154 -150,610 -123,760 -112,284 -90,655 -89,908 -20.22%
NP 285,568 222,044 230,150 276,784 285,880 266,849 223,656 17.67%
-
NP to SH 192,244 180,190 201,226 226,840 229,748 237,650 194,362 -0.72%
-
Tax Rate 18.32% 39.37% 39.55% 30.90% 28.20% 25.36% 28.67% -
Total Cost 686,624 771,807 736,401 690,664 605,696 505,280 505,810 22.57%
-
Net Worth 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 17.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 108,374 - - - 109,617 97,866 -
Div Payout % - 60.14% - - - 46.13% 50.35% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 17.24%
NOSH 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 1,467,995 -2.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.37% 22.34% 23.81% 28.61% 32.06% 34.56% 30.66% -
ROE 4.86% 4.49% 5.04% 6.66% 6.74% 7.08% 6.24% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.78 68.78 66.54 66.36 61.00 52.83 49.69 24.17%
EPS 13.60 12.47 13.85 15.56 15.72 16.26 13.24 1.80%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 6.67 -
NAPS 2.7963 2.7785 2.7509 2.3361 2.333 2.2975 2.1206 20.22%
Adjusted Per Share Value based on latest NOSH - 1,457,890
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 70.89 72.47 70.48 70.55 65.01 56.30 53.19 21.08%
EPS 14.02 13.14 14.67 16.54 16.75 17.33 14.17 -0.70%
DPS 0.00 7.90 0.00 0.00 0.00 7.99 7.14 -
NAPS 2.8824 2.9277 2.9138 2.4834 2.4864 2.4486 2.2701 17.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.25 2.30 2.32 2.69 2.77 2.46 1.91 -
P/RPS 3.27 3.34 3.49 4.05 4.54 4.66 3.84 -10.14%
P/EPS 16.54 18.44 16.75 17.29 17.62 15.13 14.43 9.51%
EY 6.04 5.42 5.97 5.78 5.68 6.61 6.93 -8.74%
DY 0.00 3.26 0.00 0.00 0.00 3.05 3.49 -
P/NAPS 0.80 0.83 0.84 1.15 1.19 1.07 0.90 -7.54%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 -
Price 2.61 2.25 2.33 2.47 2.76 2.70 1.96 -
P/RPS 3.79 3.27 3.50 3.72 4.52 5.11 3.94 -2.55%
P/EPS 19.19 18.04 16.82 15.87 17.56 16.61 14.80 18.88%
EY 5.21 5.54 5.95 6.30 5.70 6.02 6.76 -15.92%
DY 0.00 3.33 0.00 0.00 0.00 2.78 3.40 -
P/NAPS 0.93 0.81 0.85 1.06 1.18 1.18 0.92 0.72%

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