[IGBB] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 54.02%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,219,632 1,462,004 1,296,280 108,392 88,040 129,288 216,564 33.88%
PBT 361,280 485,960 483,128 147,440 96,232 35,216 20,700 62.05%
Tax -64,368 -135,612 -133,012 -10,928 -10,120 17,648 -148 178.88%
NP 296,912 350,348 350,116 136,512 86,112 52,864 20,552 56.96%
-
NP to SH 124,052 133,552 77,156 126,200 80,604 48,940 16,968 39.91%
-
Tax Rate 17.82% 27.91% 27.53% 7.41% 10.52% -50.11% 0.71% -
Total Cost 922,720 1,111,656 946,164 -28,120 1,928 76,424 196,012 29.89%
-
Net Worth 2,414,149 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 1,150,703 13.32%
Dividend
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 2,414,149 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 1,150,703 13.32%
NOSH 608,098 608,160 591,687 563,392 609,739 608,706 487,586 3.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 24.34% 23.96% 27.01% 125.94% 97.81% 40.89% 9.49% -
ROE 5.14% 5.75% 4.54% 9.03% 5.80% 4.14% 1.47% -
Per Share
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 200.57 240.40 219.08 19.24 14.44 21.24 44.42 28.98%
EPS 20.40 21.96 13.04 22.40 13.80 8.04 3.48 34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.82 2.87 2.48 2.28 1.94 2.36 9.17%
Adjusted Per Share Value based on latest NOSH - 563,392
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 89.80 107.65 95.45 7.98 6.48 9.52 15.95 33.87%
EPS 9.13 9.83 5.68 9.29 5.93 3.60 1.25 39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7775 1.7106 1.2503 1.0288 1.0236 0.8695 0.8473 13.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.53 2.39 2.04 1.98 2.05 1.81 1.12 -
P/RPS 1.26 0.99 0.93 10.29 14.20 8.52 2.52 -11.04%
P/EPS 12.40 10.88 15.64 8.84 15.51 22.51 32.18 -14.87%
EY 8.06 9.19 6.39 11.31 6.45 4.44 3.11 17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.71 0.80 0.90 0.93 0.47 5.35%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 25/05/16 28/05/15 29/05/14 27/06/13 21/06/12 23/06/11 24/06/10 -
Price 2.75 2.29 2.18 2.01 2.24 1.80 1.03 -
P/RPS 1.37 0.95 1.00 10.45 15.51 8.47 2.32 -8.50%
P/EPS 13.48 10.43 16.72 8.97 16.94 22.39 29.60 -12.43%
EY 7.42 9.59 5.98 11.14 5.90 4.47 3.38 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.76 0.81 0.98 0.93 0.44 7.89%

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