[IGBB] QoQ TTM Result on 31-Dec-2013

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 24.86%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Revenue 1,211,022 888,990 598,649 276,592 27,432 27,432 23,119 1843.14%
PBT 401,458 310,048 223,362 101,660 32,917 32,917 9,868 1507.80%
Tax -105,980 -83,128 -46,313 -12,980 15,612 15,612 9,680 -
NP 295,478 226,920 177,049 88,680 48,529 48,529 19,548 665.52%
-
NP to SH 68,171 55,932 78,366 58,803 47,097 47,097 18,395 166.92%
-
Tax Rate 26.40% 26.81% 20.73% 12.77% -47.43% -47.43% -98.09% -
Total Cost 915,544 662,070 421,600 187,912 -21,097 -21,097 3,571 6288.96%
-
Net Worth 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 1,453,178 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Div 355 355 355 - - - - -
Div Payout % 0.52% 0.63% 0.45% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Net Worth 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 1,453,178 0 -
NOSH 607,934 607,283 591,687 591,291 591,860 583,605 563,392 5.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
NP Margin 24.40% 25.53% 29.57% 32.06% 176.91% 176.91% 84.55% -
ROE 5.61% 3.15% 4.61% 4.97% 3.98% 3.24% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 199.20 146.39 101.18 46.78 4.63 4.70 4.10 1736.59%
EPS 11.21 9.21 13.24 9.94 7.96 8.07 3.27 151.77%
DPS 0.06 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.92 2.87 2.00 2.00 2.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 591,291
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 89.17 65.46 44.08 20.37 2.02 2.02 1.70 1845.11%
EPS 5.02 4.12 5.77 4.33 3.47 3.47 1.35 167.59%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.8952 1.3057 1.2503 0.8707 0.8716 1.07 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 -
Price 2.38 2.33 2.04 2.04 1.99 1.99 2.05 -
P/RPS 1.19 1.59 2.02 4.36 42.94 42.34 49.96 -93.92%
P/EPS 21.22 25.30 15.40 20.51 25.01 24.66 62.79 -55.65%
EY 4.71 3.95 6.49 4.87 4.00 4.06 1.59 125.67%
DY 0.02 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 0.71 1.02 1.00 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 27/11/14 28/08/14 29/05/14 - - - - -
Price 2.65 2.35 2.18 0.00 0.00 0.00 0.00 -
P/RPS 1.33 1.61 2.15 0.00 0.00 0.00 0.00 -
P/EPS 23.63 25.52 16.46 0.00 0.00 0.00 0.00 -
EY 4.23 3.92 6.08 0.00 0.00 0.00 0.00 -
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.80 0.76 0.00 0.00 0.00 0.00 -

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