[IGB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.38%
YoY- 27.8%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,176,357 1,186,487 1,178,562 1,139,512 1,088,492 1,045,611 1,004,968 11.03%
PBT 422,209 402,552 433,585 431,117 402,965 395,828 363,688 10.42%
Tax -93,130 -91,114 -104,501 -111,273 -98,586 -106,128 -123,575 -17.14%
NP 329,079 311,438 329,084 319,844 304,379 289,700 240,113 23.31%
-
NP to SH 218,110 199,643 224,027 218,299 207,151 195,521 175,860 15.39%
-
Tax Rate 22.06% 22.63% 24.10% 25.81% 24.47% 26.81% 33.98% -
Total Cost 847,278 875,049 849,478 819,668 784,113 755,911 764,855 7.04%
-
Net Worth 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 6.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 134,011 34,784 34,784 34,784 34,784 213,213 108,140 15.32%
Div Payout % 61.44% 17.42% 15.53% 15.93% 16.79% 109.05% 61.49% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3,891,222 3,903,101 6.54%
NOSH 1,340,112 1,341,333 1,344,545 1,350,740 1,391,365 1,400,980 1,409,468 -3.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.97% 26.25% 27.92% 28.07% 27.96% 27.71% 23.89% -
ROE 5.08% 4.96% 5.01% 4.92% 4.96% 5.02% 4.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.78 88.46 87.66 84.36 78.23 74.63 71.30 14.82%
EPS 16.28 14.88 16.66 16.16 14.89 13.96 12.48 19.32%
DPS 10.00 2.59 2.59 2.58 2.50 15.22 7.67 19.28%
NAPS 3.204 3.00 3.3239 3.2879 3.00 2.7775 2.7692 10.18%
Adjusted Per Share Value based on latest NOSH - 1,350,740
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.78 86.52 85.94 83.09 79.37 76.25 73.28 11.03%
EPS 15.90 14.56 16.34 15.92 15.11 14.26 12.82 15.39%
DPS 9.77 2.54 2.54 2.54 2.54 15.55 7.89 15.26%
NAPS 3.131 2.9343 3.2589 3.2385 3.0438 2.8375 2.8462 6.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.60 2.87 2.68 2.71 2.72 2.60 2.49 -
P/RPS 2.96 3.24 3.06 3.21 3.48 3.48 3.49 -10.37%
P/EPS 15.97 19.28 16.08 16.77 18.27 18.63 19.96 -13.78%
EY 6.26 5.19 6.22 5.96 5.47 5.37 5.01 15.96%
DY 3.85 0.90 0.97 0.95 0.92 5.85 3.08 15.99%
P/NAPS 0.81 0.96 0.81 0.82 0.91 0.94 0.90 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 -
Price 2.74 2.90 2.87 2.72 2.63 2.71 2.46 -
P/RPS 3.12 3.28 3.27 3.22 3.36 3.63 3.45 -6.46%
P/EPS 16.84 19.48 17.22 16.83 17.66 19.42 19.72 -9.96%
EY 5.94 5.13 5.81 5.94 5.66 5.15 5.07 11.10%
DY 3.65 0.89 0.90 0.95 0.95 5.62 3.12 10.99%
P/NAPS 0.86 0.97 0.86 0.83 0.88 0.98 0.89 -2.25%

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