[IGB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.83%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 993,851 949,943 894,813 814,952 772,129 762,079 754,590 20.05%
PBT 366,200 407,904 413,177 387,774 357,505 323,120 300,910 13.91%
Tax -144,156 -136,184 -109,618 -96,920 -90,656 -97,550 -92,720 34.02%
NP 222,044 271,720 303,559 290,854 266,849 225,570 208,190 4.36%
-
NP to SH 180,189 242,797 264,786 256,269 237,651 198,871 181,272 -0.39%
-
Tax Rate 39.37% 33.39% 26.53% 24.99% 25.36% 30.19% 30.81% -
Total Cost 771,807 678,223 591,254 524,098 505,280 536,509 546,400 25.76%
-
Net Worth 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 18.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,140 36,517 36,517 109,542 109,542 109,393 109,393 -0.76%
Div Payout % 60.01% 15.04% 13.79% 42.74% 46.09% 55.01% 60.35% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,006,241 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 18.38%
NOSH 1,441,871 1,453,449 1,457,890 1,461,501 1,460,699 1,468,839 1,460,492 -0.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.34% 28.60% 33.92% 35.69% 34.56% 29.60% 27.59% -
ROE 4.50% 6.07% 7.77% 7.52% 7.08% 6.38% 5.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.93 65.36 61.38 55.76 52.86 51.88 51.67 21.07%
EPS 12.50 16.70 18.16 17.53 16.27 13.54 12.41 0.48%
DPS 7.50 2.50 2.50 7.50 7.50 7.50 7.50 0.00%
NAPS 2.7785 2.7509 2.3361 2.333 2.2975 2.1206 2.127 19.40%
Adjusted Per Share Value based on latest NOSH - 1,461,501
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.47 69.27 65.25 59.43 56.30 55.57 55.03 20.04%
EPS 13.14 17.71 19.31 18.69 17.33 14.50 13.22 -0.40%
DPS 7.89 2.66 2.66 7.99 7.99 7.98 7.98 -0.74%
NAPS 2.9214 2.9156 2.4835 2.4864 2.4472 2.2714 2.2653 18.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.30 2.32 2.69 2.77 2.46 1.91 2.14 -
P/RPS 3.34 3.55 4.38 4.97 4.65 3.68 4.14 -13.28%
P/EPS 18.40 13.89 14.81 15.80 15.12 14.11 17.24 4.41%
EY 5.43 7.20 6.75 6.33 6.61 7.09 5.80 -4.28%
DY 3.26 1.08 0.93 2.71 3.05 3.93 3.50 -4.60%
P/NAPS 0.83 0.84 1.15 1.19 1.07 0.90 1.01 -12.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 -
Price 2.25 2.33 2.47 2.76 2.70 1.96 1.96 -
P/RPS 3.26 3.56 4.02 4.95 5.11 3.78 3.79 -9.51%
P/EPS 18.00 13.95 13.60 15.74 16.60 14.48 15.79 9.08%
EY 5.55 7.17 7.35 6.35 6.03 6.91 6.33 -8.35%
DY 3.33 1.07 1.01 2.72 2.78 3.83 3.83 -8.86%
P/NAPS 0.81 0.85 1.06 1.18 1.18 0.92 0.92 -8.10%

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