[IGBB] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -31.57%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Revenue 1,290,298 1,288,100 1,296,280 1,118,818 116,554 109,060 0 -
PBT 448,689 481,184 483,128 412,174 143,050 139,554 0 -
Tax -105,550 -109,232 -133,012 -82,229 11,093 25,760 0 -
NP 343,138 371,952 350,116 329,945 154,144 165,314 0 -
-
NP to SH 75,777 87,768 77,156 101,986 149,044 159,290 0 -
-
Tax Rate 23.52% 22.70% 27.53% 19.95% -7.75% -18.46% - -
Total Cost 947,160 916,148 946,164 788,873 -37,589 -56,254 0 -
-
Net Worth 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Net Worth 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 -
NOSH 602,044 599,508 591,687 586,463 585,864 582,626 563,392 5.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
NP Margin 26.59% 28.88% 27.01% 29.49% 132.25% 151.58% 0.00% -
ROE 4.27% 5.01% 4.54% 5.94% 10.02% 10.98% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 214.32 214.86 219.08 190.77 19.89 18.72 0.00 -
EPS 12.59 14.64 13.04 17.39 25.44 27.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.92 2.87 2.93 2.54 2.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 591,291
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 95.00 94.84 95.45 82.38 8.58 8.03 0.00 -
EPS 5.58 6.46 5.68 7.51 10.97 11.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3077 1.2889 1.2503 1.2652 1.0957 1.0682 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 -
Price 2.38 2.33 2.04 2.04 1.99 1.99 2.05 -
P/RPS 1.11 1.08 0.93 1.07 10.00 10.63 0.00 -
P/EPS 18.91 15.92 15.64 11.73 7.82 7.28 0.00 -
EY 5.29 6.28 6.39 8.52 12.78 13.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.71 0.70 0.78 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 - -
Price 2.65 2.35 2.18 2.06 2.00 1.96 0.00 -
P/RPS 1.24 1.09 1.00 1.08 10.05 10.47 0.00 -
P/EPS 21.05 16.05 16.72 11.85 7.86 7.17 0.00 -
EY 4.75 6.23 5.98 8.44 12.72 13.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.76 0.70 0.79 0.79 0.00 -

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