[IGB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.49%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,085,458 1,212,374 1,169,822 989,682 967,448 722,080 651,620 8.86%
PBT 386,332 476,120 456,760 395,520 400,544 289,200 243,224 8.00%
Tax -60,364 -107,188 -94,428 -82,598 -123,760 -85,836 -56,912 0.98%
NP 325,968 368,932 362,332 312,922 276,784 203,364 186,312 9.76%
-
NP to SH 211,770 240,992 251,934 218,182 226,840 172,570 158,676 4.92%
-
Tax Rate 15.62% 22.51% 20.67% 20.88% 30.90% 29.68% 23.40% -
Total Cost 759,490 843,442 807,490 676,760 690,664 518,716 465,308 8.50%
-
Net Worth 4,344,089 4,423,144 4,464,283 3,897,997 3,405,661 3,105,384 2,821,311 7.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 133,524 136,462 - - - 145,998 - -
Div Payout % 63.05% 56.63% - - - 84.60% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,344,089 4,423,144 4,464,283 3,897,997 3,405,661 3,105,384 2,821,311 7.45%
NOSH 1,335,245 1,364,620 1,343,085 1,407,625 1,457,840 1,459,983 1,458,419 -1.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 30.03% 30.43% 30.97% 31.62% 28.61% 28.16% 28.59% -
ROE 4.87% 5.45% 5.64% 5.60% 6.66% 5.56% 5.62% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 81.29 88.84 87.10 70.31 66.36 49.46 44.68 10.47%
EPS 15.86 17.66 18.74 15.50 15.56 11.82 10.88 6.47%
DPS 10.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.2534 3.2413 3.3239 2.7692 2.3361 2.127 1.9345 9.04%
Adjusted Per Share Value based on latest NOSH - 1,409,468
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 79.15 88.41 85.30 72.17 70.55 52.65 47.52 8.86%
EPS 15.44 17.57 18.37 15.91 16.54 12.58 11.57 4.92%
DPS 9.74 9.95 0.00 0.00 0.00 10.65 0.00 -
NAPS 3.1678 3.2254 3.2554 2.8425 2.4834 2.2645 2.0573 7.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.45 2.85 2.68 2.49 2.69 2.14 1.73 -
P/RPS 3.01 3.21 3.08 3.54 4.05 4.33 3.87 -4.09%
P/EPS 15.45 16.14 14.29 16.06 17.29 18.10 15.90 -0.47%
EY 6.47 6.20 7.00 6.22 5.78 5.52 6.29 0.47%
DY 4.08 3.51 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.75 0.88 0.81 0.90 1.15 1.01 0.89 -2.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 18/08/15 27/08/14 29/08/13 24/08/12 24/08/11 24/08/10 -
Price 2.68 2.60 2.87 2.46 2.47 1.96 1.84 -
P/RPS 3.30 2.93 3.30 3.50 3.72 3.96 4.12 -3.62%
P/EPS 16.90 14.72 15.30 15.87 15.87 16.58 16.91 -0.00%
EY 5.92 6.79 6.54 6.30 6.30 6.03 5.91 0.02%
DY 3.73 3.85 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.82 0.80 0.86 0.89 1.06 0.92 0.95 -2.42%

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