[IGBB] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 55.15%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 32,886 27,432 0 27,098 24,707 23,119 22,058 37.57%
PBT 37,511 32,917 0 36,860 20,959 9,868 23,000 47.79%
Tax -4,560 15,612 0 -2,732 -783 9,680 615 -
NP 32,951 48,529 0 34,128 20,176 19,548 23,615 30.48%
-
NP to SH 32,138 47,097 0 31,550 20,335 18,395 22,170 34.52%
-
Tax Rate 12.16% -47.43% - 7.41% 3.74% -98.09% -2.67% -
Total Cost -65 -21,097 0 -7,030 4,531 3,571 -1,557 -92.08%
-
Net Worth 1,503,324 1,453,178 0 1,397,214 1,410,626 1,417,820 1,416,989 4.83%
Dividend
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,503,324 1,453,178 0 1,397,214 1,410,626 1,417,820 1,416,989 4.83%
NOSH 591,860 583,605 563,392 563,392 610,660 611,129 610,771 -2.48%
Ratio Analysis
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 100.20% 176.91% 0.00% 125.94% 81.66% 84.55% 107.06% -
ROE 2.14% 3.24% 0.00% 2.26% 1.44% 1.30% 1.56% -
Per Share
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 5.56 4.70 0.00 4.81 4.05 3.78 3.61 41.19%
EPS 5.43 8.07 0.00 5.60 3.33 3.01 3.63 37.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.49 0.00 2.48 2.31 2.32 2.32 7.50%
Adjusted Per Share Value based on latest NOSH - 563,392
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.42 2.02 0.00 2.00 1.82 1.70 1.62 37.78%
EPS 2.37 3.47 0.00 2.32 1.50 1.35 1.63 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1069 1.07 0.00 1.0288 1.0386 1.0439 1.0433 4.83%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.99 1.99 2.05 1.98 2.00 2.01 2.05 -
P/RPS 35.81 42.34 0.00 41.17 49.43 53.13 56.76 -30.77%
P/EPS 36.65 24.66 0.00 35.36 60.06 66.78 56.48 -29.20%
EY 2.73 4.06 0.00 2.83 1.67 1.50 1.77 41.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.00 0.80 0.87 0.87 0.88 -9.18%
Price Multiplier on Announcement Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 10/12/13 30/09/13 - 27/06/13 26/03/13 12/12/12 19/09/12 -
Price 2.00 1.96 0.00 2.01 2.00 2.05 2.05 -
P/RPS 35.99 41.70 0.00 41.79 49.43 54.19 56.76 -30.50%
P/EPS 36.83 24.29 0.00 35.89 60.06 68.11 56.48 -28.92%
EY 2.72 4.12 0.00 2.79 1.67 1.47 1.77 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.00 0.81 0.87 0.88 0.88 -8.25%

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