[IGB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.95%
YoY- -33.58%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,139,512 1,088,492 1,045,611 1,004,968 1,014,005 993,851 949,943 12.90%
PBT 431,117 402,965 395,828 363,688 354,060 366,200 407,904 3.76%
Tax -111,273 -98,586 -106,128 -123,575 -132,094 -144,156 -136,184 -12.61%
NP 319,844 304,379 289,700 240,113 221,966 222,044 271,720 11.49%
-
NP to SH 218,299 207,151 195,521 175,860 170,813 180,189 242,797 -6.85%
-
Tax Rate 25.81% 24.47% 26.81% 33.98% 37.31% 39.37% 33.39% -
Total Cost 819,668 784,113 755,911 764,855 792,039 771,807 678,223 13.47%
-
Net Worth 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 7.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 34,784 34,784 213,213 108,140 108,140 108,140 36,517 -3.19%
Div Payout % 15.93% 16.79% 109.05% 61.49% 63.31% 60.01% 15.04% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 3,998,294 7.26%
NOSH 1,350,740 1,391,365 1,400,980 1,409,468 1,413,558 1,441,871 1,453,449 -4.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 28.07% 27.96% 27.71% 23.89% 21.89% 22.34% 28.60% -
ROE 4.92% 4.96% 5.02% 4.51% 4.32% 4.50% 6.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.36 78.23 74.63 71.30 71.73 68.93 65.36 18.56%
EPS 16.16 14.89 13.96 12.48 12.08 12.50 16.70 -2.16%
DPS 2.58 2.50 15.22 7.67 7.65 7.50 2.50 2.12%
NAPS 3.2879 3.00 2.7775 2.7692 2.7963 2.7785 2.7509 12.63%
Adjusted Per Share Value based on latest NOSH - 1,409,468
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 83.09 79.37 76.25 73.28 73.94 72.47 69.27 12.90%
EPS 15.92 15.11 14.26 12.82 12.46 13.14 17.71 -6.86%
DPS 2.54 2.54 15.55 7.89 7.89 7.89 2.66 -3.03%
NAPS 3.2385 3.0438 2.8375 2.8462 2.8824 2.9214 2.9156 7.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.71 2.72 2.60 2.49 2.25 2.30 2.32 -
P/RPS 3.21 3.48 3.48 3.49 3.14 3.34 3.55 -6.49%
P/EPS 16.77 18.27 18.63 19.96 18.62 18.40 13.89 13.39%
EY 5.96 5.47 5.37 5.01 5.37 5.43 7.20 -11.84%
DY 0.95 0.92 5.85 3.08 3.40 3.26 1.08 -8.20%
P/NAPS 0.82 0.91 0.94 0.90 0.80 0.83 0.84 -1.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 -
Price 2.72 2.63 2.71 2.46 2.61 2.25 2.33 -
P/RPS 3.22 3.36 3.63 3.45 3.64 3.26 3.56 -6.47%
P/EPS 16.83 17.66 19.42 19.72 21.60 18.00 13.95 13.34%
EY 5.94 5.66 5.15 5.07 4.63 5.55 7.17 -11.80%
DY 0.95 0.95 5.62 3.12 2.93 3.33 1.07 -7.63%
P/NAPS 0.83 0.88 0.98 0.89 0.93 0.81 0.85 -1.57%

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