[IGB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.95%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,186,487 1,178,562 1,139,512 1,088,492 1,045,611 1,004,968 1,014,005 11.03%
PBT 402,552 433,585 431,117 402,965 395,828 363,688 354,060 8.92%
Tax -91,114 -104,501 -111,273 -98,586 -106,128 -123,575 -132,094 -21.91%
NP 311,438 329,084 319,844 304,379 289,700 240,113 221,966 25.30%
-
NP to SH 199,643 224,027 218,299 207,151 195,521 175,860 170,813 10.94%
-
Tax Rate 22.63% 24.10% 25.81% 24.47% 26.81% 33.98% 37.31% -
Total Cost 875,049 849,478 819,668 784,113 755,911 764,855 792,039 6.86%
-
Net Worth 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 1.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34,784 34,784 34,784 34,784 213,213 108,140 108,140 -53.02%
Div Payout % 17.42% 15.53% 15.93% 16.79% 109.05% 61.49% 63.31% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 3,952,734 1.19%
NOSH 1,341,333 1,344,545 1,350,740 1,391,365 1,400,980 1,409,468 1,413,558 -3.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.25% 27.92% 28.07% 27.96% 27.71% 23.89% 21.89% -
ROE 4.96% 5.01% 4.92% 4.96% 5.02% 4.51% 4.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.46 87.66 84.36 78.23 74.63 71.30 71.73 14.98%
EPS 14.88 16.66 16.16 14.89 13.96 12.48 12.08 14.89%
DPS 2.59 2.59 2.58 2.50 15.22 7.67 7.65 -51.39%
NAPS 3.00 3.3239 3.2879 3.00 2.7775 2.7692 2.7963 4.79%
Adjusted Per Share Value based on latest NOSH - 1,391,365
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.52 85.94 83.09 79.37 76.25 73.28 73.94 11.03%
EPS 14.56 16.34 15.92 15.11 14.26 12.82 12.46 10.93%
DPS 2.54 2.54 2.54 2.54 15.55 7.89 7.89 -52.99%
NAPS 2.9343 3.2589 3.2385 3.0438 2.8375 2.8462 2.8824 1.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.87 2.68 2.71 2.72 2.60 2.49 2.25 -
P/RPS 3.24 3.06 3.21 3.48 3.48 3.49 3.14 2.11%
P/EPS 19.28 16.08 16.77 18.27 18.63 19.96 18.62 2.34%
EY 5.19 6.22 5.96 5.47 5.37 5.01 5.37 -2.24%
DY 0.90 0.97 0.95 0.92 5.85 3.08 3.40 -58.74%
P/NAPS 0.96 0.81 0.82 0.91 0.94 0.90 0.80 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 30/05/13 -
Price 2.90 2.87 2.72 2.63 2.71 2.46 2.61 -
P/RPS 3.28 3.27 3.22 3.36 3.63 3.45 3.64 -6.70%
P/EPS 19.48 17.22 16.83 17.66 19.42 19.72 21.60 -6.64%
EY 5.13 5.81 5.94 5.66 5.15 5.07 4.63 7.06%
DY 0.89 0.90 0.95 0.95 5.62 3.12 2.93 -54.78%
P/NAPS 0.97 0.86 0.83 0.88 0.98 0.89 0.93 2.84%

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