[IGBB] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 1,320,090 1,288,100 109,060 0 88,136 65,628 237,224 41.76%
PBT 437,896 481,184 139,554 0 94,118 48,852 33,652 68.49%
Tax -126,462 -109,232 25,760 0 -3,830 16,222 -82 344.92%
NP 311,434 371,952 165,314 0 90,288 65,074 33,570 57.29%
-
NP to SH 116,766 87,768 159,290 0 86,414 60,090 28,908 32.82%
-
Tax Rate 28.88% 22.70% -18.46% - 4.07% -33.21% 0.24% -
Total Cost 1,008,656 916,148 -56,254 0 -2,152 554 203,654 38.44%
-
Net Worth 2,369,341 1,750,563 1,450,739 0 1,415,822 1,194,486 1,163,133 15.56%
Dividend
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Div 24,300 - - - - 15,235 - -
Div Payout % 20.81% - - - - 25.35% - -
Equity
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 2,369,341 1,750,563 1,450,739 0 1,415,822 1,194,486 1,163,133 15.56%
NOSH 607,523 599,508 582,626 563,392 610,268 609,432 486,666 4.61%
Ratio Analysis
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 23.59% 28.88% 151.58% 0.00% 102.44% 99.16% 14.15% -
ROE 4.93% 5.01% 10.98% 0.00% 6.10% 5.03% 2.49% -
Per Share
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 217.29 214.86 18.72 0.00 14.44 10.77 48.74 35.51%
EPS 19.22 14.64 27.34 0.00 14.14 9.86 5.94 26.96%
DPS 4.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.90 2.92 2.49 0.00 2.32 1.96 2.39 10.46%
Adjusted Per Share Value based on latest NOSH - 563,392
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 97.20 94.84 8.03 0.00 6.49 4.83 17.47 41.76%
EPS 8.60 6.46 11.73 0.00 6.36 4.42 2.13 32.81%
DPS 1.79 0.00 0.00 0.00 0.00 1.12 0.00 -
NAPS 1.7445 1.2889 1.0682 0.00 1.0425 0.8795 0.8564 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 -
Price 2.23 2.33 1.99 2.05 2.05 1.65 1.03 -
P/RPS 1.03 1.08 10.63 0.00 14.19 15.32 2.11 -13.56%
P/EPS 11.60 15.92 7.28 0.00 14.48 16.73 17.34 -7.84%
EY 8.62 6.28 13.74 0.00 6.91 5.98 5.77 8.50%
DY 1.79 0.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.57 0.80 0.80 0.00 0.88 0.84 0.43 5.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Date 19/08/15 28/08/14 30/09/13 - 19/09/12 29/09/11 23/09/10 -
Price 2.15 2.35 1.96 0.00 2.05 1.60 1.16 -
P/RPS 0.99 1.09 10.47 0.00 14.19 14.86 2.38 -16.33%
P/EPS 11.19 16.05 7.17 0.00 14.48 16.23 19.53 -10.70%
EY 8.94 6.23 13.95 0.00 6.91 6.16 5.12 12.00%
DY 1.86 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.55 0.80 0.79 0.00 0.88 0.82 0.49 2.37%

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