[IGB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.02%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,173,815 1,166,225 1,169,822 1,176,272 1,087,320 1,035,565 989,682 12.01%
PBT 422,210 419,717 456,760 462,212 400,799 420,270 395,520 4.43%
Tax -93,130 -89,946 -94,428 -114,784 -95,863 -99,910 -82,598 8.30%
NP 329,080 329,770 362,332 347,428 304,936 320,360 312,922 3.40%
-
NP to SH 218,111 211,657 251,934 236,836 207,707 221,668 218,182 -0.02%
-
Tax Rate 22.06% 21.43% 20.67% 24.83% 23.92% 23.77% 20.88% -
Total Cost 844,735 836,454 807,490 828,844 782,384 715,205 676,760 15.88%
-
Net Worth 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 7.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 133,892 - - - 104,482 140,177 - -
Div Payout % 61.39% - - - 50.30% 63.24% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 7.04%
NOSH 1,338,925 1,340,446 1,343,085 1,350,740 1,393,096 1,401,779 1,407,625 -3.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.04% 28.28% 30.97% 29.54% 28.04% 30.94% 31.62% -
ROE 5.05% 5.26% 5.64% 5.33% 4.86% 5.69% 5.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.67 87.00 87.10 87.08 78.05 73.88 70.31 15.80%
EPS 16.29 15.79 18.74 17.56 14.81 15.81 15.50 3.36%
DPS 10.00 0.00 0.00 0.00 7.50 10.00 0.00 -
NAPS 3.2253 3.00 3.3239 3.2879 3.069 2.7775 2.7692 10.66%
Adjusted Per Share Value based on latest NOSH - 1,350,740
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.60 85.04 85.30 85.77 79.29 75.51 72.17 12.01%
EPS 15.90 15.43 18.37 17.27 15.15 16.16 15.91 -0.04%
DPS 9.76 0.00 0.00 0.00 7.62 10.22 0.00 -
NAPS 3.149 2.9324 3.2554 3.2385 3.1177 2.8391 2.8425 7.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.60 2.87 2.68 2.71 2.72 2.60 2.49 -
P/RPS 2.97 3.30 3.08 3.11 3.48 3.52 3.54 -11.01%
P/EPS 15.96 18.18 14.29 15.46 18.24 16.44 16.06 -0.41%
EY 6.27 5.50 7.00 6.47 5.48 6.08 6.22 0.53%
DY 3.85 0.00 0.00 0.00 2.76 3.85 0.00 -
P/NAPS 0.81 0.96 0.81 0.82 0.89 0.94 0.90 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 -
Price 2.74 2.90 2.87 2.72 2.63 2.71 2.46 -
P/RPS 3.13 3.33 3.30 3.12 3.37 3.67 3.50 -7.15%
P/EPS 16.82 18.37 15.30 15.51 17.64 17.14 15.87 3.94%
EY 5.95 5.44 6.54 6.45 5.67 5.84 6.30 -3.72%
DY 3.65 0.00 0.00 0.00 2.85 3.69 0.00 -
P/NAPS 0.85 0.97 0.86 0.83 0.86 0.98 0.89 -3.01%

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