[IGBB] YoY Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 84.33%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Revenue 592,547 660,045 644,050 54,530 0 44,068 32,814 80.04%
PBT 168,474 218,948 240,592 69,777 0 47,059 24,426 48.06%
Tax -29,789 -63,231 -54,616 12,880 0 -1,915 8,111 -
NP 138,685 155,717 185,976 82,657 0 45,144 32,537 34.26%
-
NP to SH 52,946 58,383 43,884 79,645 0 43,207 30,045 12.20%
-
Tax Rate 17.68% 28.88% 22.70% -18.46% - 4.07% -33.21% -
Total Cost 453,862 504,328 458,074 -28,127 0 -1,076 277 350.05%
-
Net Worth 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 1,194,486 15.48%
Dividend
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Div 12,157 12,150 - - - - 7,617 9.96%
Div Payout % 22.96% 20.81% - - - - 25.35% -
Equity
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Net Worth 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 1,194,486 15.48%
NOSH 607,876 607,523 599,508 582,626 563,392 610,268 609,432 -0.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
NP Margin 23.40% 23.59% 28.88% 151.58% 0.00% 102.44% 99.16% -
ROE 2.18% 2.46% 2.51% 5.49% 0.00% 3.05% 2.52% -
Per Share
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
RPS 97.48 108.65 107.43 9.36 0.00 7.22 5.38 80.17%
EPS 8.71 9.61 7.32 13.67 0.00 7.07 4.93 12.26%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 1.25 10.02%
NAPS 3.99 3.90 2.92 2.49 0.00 2.32 1.96 15.54%
Adjusted Per Share Value based on latest NOSH - 583,605
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
RPS 43.63 48.60 47.42 4.02 0.00 3.24 2.42 79.99%
EPS 3.90 4.30 3.23 5.86 0.00 3.18 2.21 12.23%
DPS 0.90 0.89 0.00 0.00 0.00 0.00 0.56 10.12%
NAPS 1.7858 1.7445 1.2889 1.0682 0.00 1.0425 0.8795 15.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Date 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 29/07/11 -
Price 2.64 2.23 2.33 1.99 2.05 2.05 1.65 -
P/RPS 2.71 2.05 2.17 21.26 0.00 28.39 30.64 -38.91%
P/EPS 30.31 23.20 31.83 14.56 0.00 28.95 33.47 -1.99%
EY 3.30 4.31 3.14 6.87 0.00 3.45 2.99 2.02%
DY 0.76 0.90 0.00 0.00 0.00 0.00 0.76 0.00%
P/NAPS 0.66 0.57 0.80 0.80 0.00 0.88 0.84 -4.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 CAGR
Date 26/08/16 19/08/15 28/08/14 30/09/13 - 19/09/12 29/09/11 -
Price 2.59 2.15 2.35 1.96 0.00 2.05 1.60 -
P/RPS 2.66 1.98 2.19 20.94 0.00 28.39 29.72 -38.76%
P/EPS 29.74 22.37 32.10 14.34 0.00 28.95 32.45 -1.75%
EY 3.36 4.47 3.11 6.97 0.00 3.45 3.08 1.78%
DY 0.77 0.93 0.00 0.00 0.00 0.00 0.78 -0.26%
P/NAPS 0.65 0.55 0.80 0.79 0.00 0.88 0.82 -4.61%

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