[IGB] QoQ Annualized Quarter 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- -11.29%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 989,682 972,192 993,851 966,552 967,448 891,576 772,129 18.01%
PBT 395,520 349,604 366,198 380,761 400,544 398,164 357,504 6.97%
Tax -82,598 -64,036 -144,154 -150,610 -123,760 -112,284 -90,655 -6.02%
NP 312,922 285,568 222,044 230,150 276,784 285,880 266,849 11.21%
-
NP to SH 218,182 192,244 180,190 201,226 226,840 229,748 237,650 -5.54%
-
Tax Rate 20.88% 18.32% 39.37% 39.55% 30.90% 28.20% 25.36% -
Total Cost 676,760 686,624 771,807 736,401 690,664 605,696 505,280 21.52%
-
Net Worth 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 10.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 108,374 - - - 109,617 -
Div Payout % - - 60.14% - - - 46.13% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 3,357,938 10.46%
NOSH 1,407,625 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 1,461,562 -2.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 31.62% 29.37% 22.34% 23.81% 28.61% 32.06% 34.56% -
ROE 5.60% 4.86% 4.49% 5.04% 6.66% 6.74% 7.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.31 68.78 68.78 66.54 66.36 61.00 52.83 21.01%
EPS 15.50 13.60 12.47 13.85 15.56 15.72 16.26 -3.14%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 2.7692 2.7963 2.7785 2.7509 2.3361 2.333 2.2975 13.27%
Adjusted Per Share Value based on latest NOSH - 1,453,449
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.17 70.89 72.47 70.48 70.55 65.01 56.30 18.02%
EPS 15.91 14.02 13.14 14.67 16.54 16.75 17.33 -5.54%
DPS 0.00 0.00 7.90 0.00 0.00 0.00 7.99 -
NAPS 2.8425 2.8824 2.9277 2.9138 2.4834 2.4864 2.4486 10.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.49 2.25 2.30 2.32 2.69 2.77 2.46 -
P/RPS 3.54 3.27 3.34 3.49 4.05 4.54 4.66 -16.75%
P/EPS 16.06 16.54 18.44 16.75 17.29 17.62 15.13 4.06%
EY 6.22 6.04 5.42 5.97 5.78 5.68 6.61 -3.97%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.05 -
P/NAPS 0.90 0.80 0.83 0.84 1.15 1.19 1.07 -10.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 -
Price 2.46 2.61 2.25 2.33 2.47 2.76 2.70 -
P/RPS 3.50 3.79 3.27 3.50 3.72 4.52 5.11 -22.31%
P/EPS 15.87 19.19 18.04 16.82 15.87 17.56 16.61 -2.99%
EY 6.30 5.21 5.54 5.95 6.30 5.70 6.02 3.08%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.78 -
P/NAPS 0.89 0.93 0.81 0.85 1.06 1.18 1.18 -17.15%

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