[IGB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.49%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,173,815 874,669 584,911 294,068 1,087,320 776,674 494,841 77.58%
PBT 422,210 314,788 228,380 115,553 400,799 315,203 197,760 65.57%
Tax -93,130 -67,460 -47,214 -28,696 -95,863 -74,933 -41,299 71.70%
NP 329,080 247,328 181,166 86,857 304,936 240,270 156,461 63.93%
-
NP to SH 218,111 158,743 125,967 59,209 207,707 166,251 109,091 58.50%
-
Tax Rate 22.06% 21.43% 20.67% 24.83% 23.92% 23.77% 20.88% -
Total Cost 844,735 627,341 403,745 207,211 782,384 536,404 338,380 83.71%
-
Net Worth 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 7.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 133,892 - - - 104,482 105,133 - -
Div Payout % 61.39% - - - 50.30% 63.24% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 3,893,441 3,897,997 7.04%
NOSH 1,338,925 1,340,446 1,343,085 1,350,740 1,393,096 1,401,779 1,407,625 -3.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.04% 28.28% 30.97% 29.54% 28.04% 30.94% 31.62% -
ROE 5.05% 3.95% 2.82% 1.33% 4.86% 4.27% 2.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.67 65.25 43.55 21.77 78.05 55.41 35.15 83.60%
EPS 16.29 11.84 9.37 4.39 14.81 11.86 7.75 63.86%
DPS 10.00 0.00 0.00 0.00 7.50 7.50 0.00 -
NAPS 3.2253 3.00 3.3239 3.2879 3.069 2.7775 2.7692 10.66%
Adjusted Per Share Value based on latest NOSH - 1,350,740
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.60 63.78 42.65 21.44 79.29 56.64 36.08 77.60%
EPS 15.90 11.58 9.19 4.32 15.15 12.12 7.96 58.40%
DPS 9.76 0.00 0.00 0.00 7.62 7.67 0.00 -
NAPS 3.149 2.9324 3.2554 3.2385 3.1177 2.8391 2.8425 7.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.60 2.87 2.68 2.71 2.72 2.60 2.49 -
P/RPS 2.97 4.40 6.15 12.45 3.48 4.69 7.08 -43.87%
P/EPS 15.96 24.23 28.57 61.82 18.24 21.92 32.13 -37.19%
EY 6.27 4.13 3.50 1.62 5.48 4.56 3.11 59.38%
DY 3.85 0.00 0.00 0.00 2.76 2.88 0.00 -
P/NAPS 0.81 0.96 0.81 0.82 0.89 0.94 0.90 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 -
Price 2.74 2.90 2.87 2.72 2.63 2.71 2.46 -
P/RPS 3.13 4.44 6.59 12.49 3.37 4.89 7.00 -41.44%
P/EPS 16.82 24.49 30.60 62.05 17.64 22.85 31.74 -34.43%
EY 5.95 4.08 3.27 1.61 5.67 4.38 3.15 52.62%
DY 3.65 0.00 0.00 0.00 2.85 2.77 0.00 -
P/NAPS 0.85 0.97 0.86 0.83 0.86 0.98 0.89 -3.01%

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