[IGB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.18%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,178,562 1,139,512 1,088,492 1,045,611 1,004,968 1,014,005 993,851 12.07%
PBT 433,585 431,117 402,965 395,828 363,688 354,060 366,200 11.95%
Tax -104,501 -111,273 -98,586 -106,128 -123,575 -132,094 -144,156 -19.35%
NP 329,084 319,844 304,379 289,700 240,113 221,966 222,044 30.08%
-
NP to SH 224,027 218,299 207,151 195,521 175,860 170,813 180,189 15.67%
-
Tax Rate 24.10% 25.81% 24.47% 26.81% 33.98% 37.31% 39.37% -
Total Cost 849,478 819,668 784,113 755,911 764,855 792,039 771,807 6.61%
-
Net Worth 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 7.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 34,784 34,784 34,784 213,213 108,140 108,140 108,140 -53.15%
Div Payout % 15.53% 15.93% 16.79% 109.05% 61.49% 63.31% 60.01% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 4,006,241 7.58%
NOSH 1,344,545 1,350,740 1,391,365 1,400,980 1,409,468 1,413,558 1,441,871 -4.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.92% 28.07% 27.96% 27.71% 23.89% 21.89% 22.34% -
ROE 5.01% 4.92% 4.96% 5.02% 4.51% 4.32% 4.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.66 84.36 78.23 74.63 71.30 71.73 68.93 17.43%
EPS 16.66 16.16 14.89 13.96 12.48 12.08 12.50 21.17%
DPS 2.59 2.58 2.50 15.22 7.67 7.65 7.50 -50.87%
NAPS 3.3239 3.2879 3.00 2.7775 2.7692 2.7963 2.7785 12.72%
Adjusted Per Share Value based on latest NOSH - 1,400,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.94 83.09 79.37 76.25 73.28 73.94 72.47 12.07%
EPS 16.34 15.92 15.11 14.26 12.82 12.46 13.14 15.68%
DPS 2.54 2.54 2.54 15.55 7.89 7.89 7.89 -53.12%
NAPS 3.2589 3.2385 3.0438 2.8375 2.8462 2.8824 2.9214 7.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.68 2.71 2.72 2.60 2.49 2.25 2.30 -
P/RPS 3.06 3.21 3.48 3.48 3.49 3.14 3.34 -5.68%
P/EPS 16.08 16.77 18.27 18.63 19.96 18.62 18.40 -8.61%
EY 6.22 5.96 5.47 5.37 5.01 5.37 5.43 9.50%
DY 0.97 0.95 0.92 5.85 3.08 3.40 3.26 -55.52%
P/NAPS 0.81 0.82 0.91 0.94 0.90 0.80 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 2.87 2.72 2.63 2.71 2.46 2.61 2.25 -
P/RPS 3.27 3.22 3.36 3.63 3.45 3.64 3.26 0.20%
P/EPS 17.22 16.83 17.66 19.42 19.72 21.60 18.00 -2.91%
EY 5.81 5.94 5.66 5.15 5.07 4.63 5.55 3.10%
DY 0.90 0.95 0.95 5.62 3.12 2.93 3.33 -58.29%
P/NAPS 0.86 0.83 0.88 0.98 0.89 0.93 0.81 4.08%

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