[IGBB] QoQ Annualized Quarter Result on 31-May-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,118,818 116,554 109,060 0 108,392 91,894 89,582 770.00%
PBT 412,174 143,050 139,554 0 147,440 77,888 75,902 326.19%
Tax -82,229 11,093 25,760 0 -10,928 6,980 10,353 -
NP 329,945 154,144 165,314 0 136,512 84,868 86,256 215.66%
-
NP to SH 101,986 149,044 159,290 0 126,200 81,937 82,136 20.37%
-
Tax Rate 19.95% -7.75% -18.46% - 7.41% -8.96% -13.64% -
Total Cost 788,873 -37,589 -56,254 0 -28,120 7,026 3,326 10739.03%
-
Net Worth 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 18.00%
Dividend
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 18.00%
NOSH 586,463 585,864 582,626 563,392 563,392 610,558 610,525 -3.38%
Ratio Analysis
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 29.49% 132.25% 151.58% 0.00% 125.94% 92.35% 96.29% -
ROE 5.94% 10.02% 10.98% 0.00% 9.03% 5.81% 5.80% -
Per Share
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 190.77 19.89 18.72 0.00 19.24 15.05 14.67 800.64%
EPS 17.39 25.44 27.34 0.00 22.40 13.42 13.45 24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.54 2.49 0.00 2.48 2.31 2.32 22.14%
Adjusted Per Share Value based on latest NOSH - 563,392
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 82.38 8.58 8.03 0.00 7.98 6.77 6.60 769.55%
EPS 7.51 10.97 11.73 0.00 9.29 6.03 6.05 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2652 1.0957 1.0682 0.00 1.0288 1.0385 1.0429 18.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 -
Price 2.04 1.99 1.99 2.05 1.98 2.00 2.01 -
P/RPS 1.07 10.00 10.63 0.00 10.29 13.29 13.70 -88.74%
P/EPS 11.73 7.82 7.28 0.00 8.84 14.90 14.94 -18.71%
EY 8.52 12.78 13.74 0.00 11.31 6.71 6.69 23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.80 0.00 0.80 0.87 0.87 -16.99%
Price Multiplier on Announcement Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/02/14 10/12/13 30/09/13 - 27/06/13 26/03/13 12/12/12 -
Price 2.06 2.00 1.96 0.00 2.01 2.00 2.05 -
P/RPS 1.08 10.05 10.47 0.00 10.45 13.29 13.97 -88.84%
P/EPS 11.85 7.86 7.17 0.00 8.97 14.90 15.24 -19.39%
EY 8.44 12.72 13.95 0.00 11.14 6.71 6.56 24.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.79 0.00 0.81 0.87 0.88 -17.80%

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