[IGB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.6%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,169,822 1,176,272 1,087,320 1,035,565 989,682 972,192 993,851 11.51%
PBT 456,760 462,212 400,799 420,270 395,520 349,604 366,198 15.91%
Tax -94,428 -114,784 -95,863 -99,910 -82,598 -64,036 -144,154 -24.63%
NP 362,332 347,428 304,936 320,360 312,922 285,568 222,044 38.72%
-
NP to SH 251,934 236,836 207,707 221,668 218,182 192,244 180,190 25.11%
-
Tax Rate 20.67% 24.83% 23.92% 23.77% 20.88% 18.32% 39.37% -
Total Cost 807,490 828,844 782,384 715,205 676,760 686,624 771,807 3.06%
-
Net Worth 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 3,952,734 4,014,899 7.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 104,482 140,177 - - 108,374 -
Div Payout % - - 50.30% 63.24% - - 60.14% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 3,952,734 4,014,899 7.35%
NOSH 1,343,085 1,350,740 1,393,096 1,401,779 1,407,625 1,413,558 1,444,987 -4.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 30.97% 29.54% 28.04% 30.94% 31.62% 29.37% 22.34% -
ROE 5.64% 5.33% 4.86% 5.69% 5.60% 4.86% 4.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.10 87.08 78.05 73.88 70.31 68.78 68.78 17.10%
EPS 18.74 17.56 14.81 15.81 15.50 13.60 12.47 31.29%
DPS 0.00 0.00 7.50 10.00 0.00 0.00 7.50 -
NAPS 3.3239 3.2879 3.069 2.7775 2.7692 2.7963 2.7785 12.72%
Adjusted Per Share Value based on latest NOSH - 1,400,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.30 85.77 79.29 75.51 72.17 70.89 72.47 11.51%
EPS 18.37 17.27 15.15 16.16 15.91 14.02 13.14 25.10%
DPS 0.00 0.00 7.62 10.22 0.00 0.00 7.90 -
NAPS 3.2554 3.2385 3.1177 2.8391 2.8425 2.8824 2.9277 7.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.68 2.71 2.72 2.60 2.49 2.25 2.30 -
P/RPS 3.08 3.11 3.48 3.52 3.54 3.27 3.34 -5.27%
P/EPS 14.29 15.46 18.24 16.44 16.06 16.54 18.44 -15.67%
EY 7.00 6.47 5.48 6.08 6.22 6.04 5.42 18.65%
DY 0.00 0.00 2.76 3.85 0.00 0.00 3.26 -
P/NAPS 0.81 0.82 0.89 0.94 0.90 0.80 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 2.87 2.72 2.63 2.71 2.46 2.61 2.25 -
P/RPS 3.30 3.12 3.37 3.67 3.50 3.79 3.27 0.61%
P/EPS 15.30 15.51 17.64 17.14 15.87 19.19 18.04 -10.42%
EY 6.54 6.45 5.67 5.84 6.30 5.21 5.54 11.73%
DY 0.00 0.00 2.85 3.69 0.00 0.00 3.33 -
P/NAPS 0.86 0.83 0.86 0.98 0.89 0.93 0.81 4.08%

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