[IGB] YoY Cumulative 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- 126.98%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 542,729 606,187 584,911 494,841 483,724 361,040 325,810 8.86%
PBT 193,166 238,060 228,380 197,760 200,272 144,600 121,612 8.00%
Tax -30,182 -53,594 -47,214 -41,299 -61,880 -42,918 -28,456 0.98%
NP 162,984 184,466 181,166 156,461 138,392 101,682 93,156 9.76%
-
NP to SH 105,885 120,496 125,967 109,091 113,420 86,285 79,338 4.92%
-
Tax Rate 15.62% 22.51% 20.67% 20.88% 30.90% 29.68% 23.40% -
Total Cost 379,745 421,721 403,745 338,380 345,332 259,358 232,654 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 66,762 68,231 - - - 72,999 - -
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 2.44% 2.72% 2.82% 2.80% 3.33% 2.78% 2.81% -
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 40.65 44.42 43.55 35.15 33.18 24.73 22.34 10.48%
EPS 7.93 8.83 9.37 7.75 7.78 5.91 5.44 6.47%
DPS 5.00 5.00 0.00 0.00 0.00 5.00 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 39.58 44.20 42.65 36.08 35.27 26.33 23.76 8.86%
EPS 7.72 8.79 9.19 7.96 8.27 6.29 5.79 4.90%
DPS 4.87 4.98 0.00 0.00 0.00 5.32 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 6.03 6.42 6.15 7.08 8.11 8.65 7.74 -4.07%
P/EPS 30.90 32.28 28.57 32.13 34.58 36.21 31.80 -0.47%
EY 3.24 3.10 3.50 3.11 2.89 2.76 3.14 0.52%
DY 2.04 1.75 0.00 0.00 0.00 2.34 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 6.59 5.85 6.59 7.00 7.44 7.93 8.24 -3.65%
P/EPS 33.80 29.45 30.60 31.74 31.75 33.16 33.82 -0.00%
EY 2.96 3.40 3.27 3.15 3.15 3.02 2.96 0.00%
DY 1.87 1.92 0.00 0.00 0.00 2.55 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