[IGB] QoQ TTM 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- -25.79%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,045,611 1,004,968 1,014,005 993,851 949,943 894,813 814,952 18.05%
PBT 395,828 363,688 354,060 366,200 407,904 413,177 387,774 1.37%
Tax -106,128 -123,575 -132,094 -144,156 -136,184 -109,618 -96,920 6.23%
NP 289,700 240,113 221,966 222,044 271,720 303,559 290,854 -0.26%
-
NP to SH 195,521 175,860 170,813 180,189 242,797 264,786 256,269 -16.49%
-
Tax Rate 26.81% 33.98% 37.31% 39.37% 33.39% 26.53% 24.99% -
Total Cost 755,911 764,855 792,039 771,807 678,223 591,254 524,098 27.62%
-
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 213,213 108,140 108,140 108,140 36,517 36,517 109,542 55.82%
Div Payout % 109.05% 61.49% 63.31% 60.01% 15.04% 13.79% 42.74% -
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 27.71% 23.89% 21.89% 22.34% 28.60% 33.92% 35.69% -
ROE 5.02% 4.51% 4.32% 4.50% 6.07% 7.77% 7.52% -
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 74.63 71.30 71.73 68.93 65.36 61.38 55.76 21.42%
EPS 13.96 12.48 12.08 12.50 16.70 18.16 17.53 -14.07%
DPS 15.22 7.67 7.65 7.50 2.50 2.50 7.50 60.21%
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 76.25 73.28 73.94 72.47 69.27 65.25 59.43 18.05%
EPS 14.26 12.82 12.46 13.14 17.71 19.31 18.69 -16.48%
DPS 15.55 7.89 7.89 7.89 2.66 2.66 7.99 55.81%
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 3.48 3.49 3.14 3.34 3.55 4.38 4.97 -21.13%
P/EPS 18.63 19.96 18.62 18.40 13.89 14.81 15.80 11.59%
EY 5.37 5.01 5.37 5.43 7.20 6.75 6.33 -10.37%
DY 5.85 3.08 3.40 3.26 1.08 0.93 2.71 66.95%
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 3.63 3.45 3.64 3.26 3.56 4.02 4.95 -18.66%
P/EPS 19.42 19.72 21.60 18.00 13.95 13.60 15.74 15.02%
EY 5.15 5.07 4.63 5.55 7.17 7.35 6.35 -13.02%
DY 5.62 3.12 2.93 3.33 1.07 1.01 2.72 62.15%
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