[IGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.33%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,087,320 776,674 494,841 243,048 993,851 724,914 483,724 71.34%
PBT 400,799 315,203 197,760 87,401 366,198 285,571 200,272 58.60%
Tax -95,863 -74,933 -41,299 -16,009 -144,154 -112,958 -61,880 33.77%
NP 304,936 240,270 156,461 71,392 222,044 172,613 138,392 69.08%
-
NP to SH 207,707 166,251 109,091 48,061 180,190 150,920 113,420 49.51%
-
Tax Rate 23.92% 23.77% 20.88% 18.32% 39.37% 39.56% 30.90% -
Total Cost 782,384 536,404 338,380 171,656 771,807 552,301 345,332 72.24%
-
Net Worth 4,275,414 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 16.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 104,482 105,133 - - 108,374 - - -
Div Payout % 50.30% 63.24% - - 60.14% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,275,414 3,893,441 3,897,997 3,952,734 4,014,899 3,995,821 3,405,661 16.32%
NOSH 1,393,096 1,401,779 1,407,625 1,413,558 1,444,987 1,452,550 1,457,840 -2.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.04% 30.94% 31.62% 29.37% 22.34% 23.81% 28.61% -
ROE 4.86% 4.27% 2.80% 1.22% 4.49% 3.78% 3.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.05 55.41 35.15 17.19 68.78 49.91 33.18 76.59%
EPS 14.81 11.86 7.75 3.40 12.47 10.39 7.78 53.41%
DPS 7.50 7.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.069 2.7775 2.7692 2.7963 2.7785 2.7509 2.3361 19.89%
Adjusted Per Share Value based on latest NOSH - 1,413,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.29 56.64 36.08 17.72 72.47 52.86 35.27 71.35%
EPS 15.15 12.12 7.96 3.50 13.14 11.01 8.27 49.55%
DPS 7.62 7.67 0.00 0.00 7.90 0.00 0.00 -
NAPS 3.1177 2.8391 2.8425 2.8824 2.9277 2.9138 2.4834 16.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 2.60 2.49 2.25 2.30 2.32 2.69 -
P/RPS 3.48 4.69 7.08 13.09 3.34 4.65 8.11 -43.02%
P/EPS 18.24 21.92 32.13 66.18 18.44 22.33 34.58 -34.64%
EY 5.48 4.56 3.11 1.51 5.42 4.48 2.89 53.02%
DY 2.76 2.88 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.89 0.94 0.90 0.80 0.83 0.84 1.15 -15.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 24/08/12 -
Price 2.63 2.71 2.46 2.61 2.25 2.33 2.47 -
P/RPS 3.37 4.89 7.00 15.18 3.27 4.67 7.44 -40.93%
P/EPS 17.64 22.85 31.74 76.76 18.04 22.43 31.75 -32.34%
EY 5.67 4.38 3.15 1.30 5.54 4.46 3.15 47.81%
DY 2.85 2.77 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.86 0.98 0.89 0.93 0.81 0.85 1.06 -12.97%

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