[IGB] QoQ Cumulative 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- 52.4%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 584,911 294,068 1,087,320 776,674 494,841 243,048 993,851 -29.83%
PBT 228,380 115,553 400,799 315,203 197,760 87,401 366,198 -27.06%
Tax -47,214 -28,696 -95,863 -74,933 -41,299 -16,009 -144,154 -52.58%
NP 181,166 86,857 304,936 240,270 156,461 71,392 222,044 -12.71%
-
NP to SH 125,967 59,209 207,707 166,251 109,091 48,061 180,190 -21.28%
-
Tax Rate 20.67% 24.83% 23.92% 23.77% 20.88% 18.32% 39.37% -
Total Cost 403,745 207,211 782,384 536,404 338,380 171,656 771,807 -35.15%
-
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 - - 104,482 105,133 - - 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 2.82% 1.33% 4.86% 4.27% 2.80% 1.22% 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 43.55 21.77 78.05 55.41 35.15 17.19 68.78 -26.32%
EPS 9.37 4.39 14.81 11.86 7.75 3.40 12.47 -17.39%
DPS 0.00 0.00 7.50 7.50 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 42.65 21.44 79.29 56.64 36.08 17.72 72.47 -29.84%
EPS 9.19 4.32 15.15 12.12 7.96 3.50 13.14 -21.25%
DPS 0.00 0.00 7.62 7.67 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 6.15 12.45 3.48 4.69 7.08 13.09 3.34 50.39%
P/EPS 28.57 61.82 18.24 21.92 32.13 66.18 18.44 34.00%
EY 3.50 1.62 5.48 4.56 3.11 1.51 5.42 -25.34%
DY 0.00 0.00 2.76 2.88 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 6.59 12.49 3.37 4.89 7.00 15.18 3.27 59.75%
P/EPS 30.60 62.05 17.64 22.85 31.74 76.76 18.04 42.36%
EY 3.27 1.61 5.67 4.38 3.15 1.30 5.54 -29.70%
DY 0.00 0.00 2.85 2.77 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