[IGB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.62%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,216,564 1,176,357 1,186,487 1,178,562 1,139,512 1,088,492 1,045,611 10.63%
PBT 436,058 422,209 402,552 433,585 431,117 402,965 395,828 6.67%
Tax -93,361 -93,130 -91,114 -104,501 -111,273 -98,586 -106,128 -8.19%
NP 342,697 329,079 311,438 329,084 319,844 304,379 289,700 11.86%
-
NP to SH 224,046 218,110 199,643 224,027 218,299 207,151 195,521 9.51%
-
Tax Rate 21.41% 22.06% 22.63% 24.10% 25.81% 24.47% 26.81% -
Total Cost 873,867 847,278 875,049 849,478 819,668 784,113 755,911 10.15%
-
Net Worth 4,339,585 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 7.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 134,011 134,011 34,784 34,784 34,784 34,784 213,213 -26.64%
Div Payout % 59.81% 61.44% 17.42% 15.53% 15.93% 16.79% 109.05% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,339,585 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 7.54%
NOSH 1,365,723 1,340,112 1,341,333 1,344,545 1,350,740 1,391,365 1,400,980 -1.68%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 28.17% 27.97% 26.25% 27.92% 28.07% 27.96% 27.71% -
ROE 5.16% 5.08% 4.96% 5.01% 4.92% 4.96% 5.02% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.08 87.78 88.46 87.66 84.36 78.23 74.63 12.53%
EPS 16.40 16.28 14.88 16.66 16.16 14.89 13.96 11.34%
DPS 10.00 10.00 2.59 2.59 2.58 2.50 15.22 -24.44%
NAPS 3.1775 3.204 3.00 3.3239 3.2879 3.00 2.7775 9.39%
Adjusted Per Share Value based on latest NOSH - 1,344,545
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 88.71 85.78 86.52 85.94 83.09 79.37 76.25 10.62%
EPS 16.34 15.90 14.56 16.34 15.92 15.11 14.26 9.51%
DPS 9.77 9.77 2.54 2.54 2.54 2.54 15.55 -26.66%
NAPS 3.1645 3.131 2.9343 3.2589 3.2385 3.0438 2.8375 7.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.80 2.60 2.87 2.68 2.71 2.72 2.60 -
P/RPS 3.14 2.96 3.24 3.06 3.21 3.48 3.48 -6.63%
P/EPS 17.07 15.97 19.28 16.08 16.77 18.27 18.63 -5.66%
EY 5.86 6.26 5.19 6.22 5.96 5.47 5.37 5.99%
DY 3.57 3.85 0.90 0.97 0.95 0.92 5.85 -28.07%
P/NAPS 0.88 0.81 0.96 0.81 0.82 0.91 0.94 -4.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 16/02/15 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 -
Price 2.85 2.74 2.90 2.87 2.72 2.63 2.71 -
P/RPS 3.20 3.12 3.28 3.27 3.22 3.36 3.63 -8.06%
P/EPS 17.37 16.84 19.48 17.22 16.83 17.66 19.42 -7.17%
EY 5.76 5.94 5.13 5.81 5.94 5.66 5.15 7.75%
DY 3.51 3.65 0.89 0.90 0.95 0.95 5.62 -26.95%
P/NAPS 0.90 0.86 0.97 0.86 0.83 0.88 0.98 -5.52%

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