[IGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 19.39%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 776,674 494,841 243,048 993,851 724,914 483,724 222,894 129.66%
PBT 315,203 197,760 87,401 366,198 285,571 200,272 99,541 115.48%
Tax -74,933 -41,299 -16,009 -144,154 -112,958 -61,880 -28,071 92.31%
NP 240,270 156,461 71,392 222,044 172,613 138,392 71,470 124.24%
-
NP to SH 166,251 109,091 48,061 180,190 150,920 113,420 57,437 102.97%
-
Tax Rate 23.77% 20.88% 18.32% 39.37% 39.56% 30.90% 28.20% -
Total Cost 536,404 338,380 171,656 771,807 552,301 345,332 151,424 132.20%
-
Net Worth 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 9.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 105,133 - - 108,374 - - - -
Div Payout % 63.24% - - 60.14% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 3,409,682 9.23%
NOSH 1,401,779 1,407,625 1,413,558 1,444,987 1,452,550 1,457,840 1,461,501 -2.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 30.94% 31.62% 29.37% 22.34% 23.81% 28.61% 32.06% -
ROE 4.27% 2.80% 1.22% 4.49% 3.78% 3.33% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.41 35.15 17.19 68.78 49.91 33.18 15.25 136.15%
EPS 11.86 7.75 3.40 12.47 10.39 7.78 3.93 108.69%
DPS 7.50 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.7775 2.7692 2.7963 2.7785 2.7509 2.3361 2.333 12.31%
Adjusted Per Share Value based on latest NOSH - 1,441,871
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.64 36.08 17.72 72.47 52.86 35.27 16.25 129.71%
EPS 12.12 7.96 3.50 13.14 11.01 8.27 4.19 102.88%
DPS 7.67 0.00 0.00 7.90 0.00 0.00 0.00 -
NAPS 2.8391 2.8425 2.8824 2.9277 2.9138 2.4834 2.4864 9.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.60 2.49 2.25 2.30 2.32 2.69 2.77 -
P/RPS 4.69 7.08 13.09 3.34 4.65 8.11 18.16 -59.41%
P/EPS 21.92 32.13 66.18 18.44 22.33 34.58 70.48 -54.06%
EY 4.56 3.11 1.51 5.42 4.48 2.89 1.42 117.50%
DY 2.88 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.80 0.83 0.84 1.15 1.19 -14.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 17/05/12 -
Price 2.71 2.46 2.61 2.25 2.33 2.47 2.76 -
P/RPS 4.89 7.00 15.18 3.27 4.67 7.44 18.10 -58.17%
P/EPS 22.85 31.74 76.76 18.04 22.43 31.75 70.23 -52.66%
EY 4.38 3.15 1.30 5.54 4.46 3.15 1.42 111.75%
DY 2.77 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.93 0.81 0.85 1.06 1.18 -11.63%

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