[IGB] QoQ 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- -21.94%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 281,833 251,793 243,048 268,937 241,190 260,830 222,894 16.91%
PBT 117,441 110,359 87,401 80,627 85,301 100,731 99,541 11.64%
Tax -33,633 -25,290 -16,009 -31,196 -51,080 -33,809 -28,071 12.79%
NP 83,808 85,069 71,392 49,431 34,221 66,922 71,470 11.18%
-
NP to SH 57,160 61,030 48,061 29,270 37,499 55,983 57,437 -0.32%
-
Tax Rate 28.64% 22.92% 18.32% 38.69% 59.88% 33.56% 28.20% -
Total Cost 198,025 166,724 171,656 219,506 206,969 193,908 151,424 19.56%
-
Net Worth 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 3,409,682 9.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 105,073 - - 108,140 - - - -
Div Payout % 183.82% - - 369.46% - - - -
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 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 3,405,778 3,409,682 9.19%
NOSH 1,400,980 1,409,468 1,413,558 1,441,871 1,453,449 1,457,890 1,461,501 -2.77%
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 29.74% 33.79% 29.37% 18.38% 14.19% 25.66% 32.06% -
ROE 1.47% 1.56% 1.22% 0.73% 0.94% 1.64% 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 20.12 17.86 17.19 18.65 16.59 17.89 15.25 20.27%
EPS 4.08 4.33 3.40 2.03 2.58 3.84 3.93 2.52%
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 20.55 18.36 17.72 19.61 17.59 19.02 16.25 16.92%
EPS 4.17 4.45 3.50 2.13 2.73 4.08 4.19 -0.31%
DPS 7.66 0.00 0.00 7.89 0.00 0.00 0.00 -
NAPS 2.8375 2.8462 2.8824 2.9214 2.9156 2.4835 2.4864 9.19%
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 12.92 13.94 13.09 12.33 13.98 15.04 18.16 -20.28%
P/EPS 63.73 57.51 66.18 113.30 89.92 70.05 70.48 -6.48%
EY 1.57 1.74 1.51 0.88 1.11 1.43 1.42 6.91%
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 13.47 13.77 15.18 12.06 14.04 13.81 18.10 -17.86%
P/EPS 66.42 56.81 76.76 110.84 90.31 64.32 70.23 -3.64%
EY 1.51 1.76 1.30 0.90 1.11 1.55 1.42 4.17%
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