[IGB] YoY 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- 26.98%
YoY- 9.02%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 262,522 271,912 290,843 251,793 260,830 180,969 169,672 7.53%
PBT 93,607 108,658 112,827 110,359 100,731 75,328 63,281 6.73%
Tax -11,857 -24,668 -18,518 -25,290 -33,809 -21,111 -12,183 -0.45%
NP 81,750 83,990 94,309 85,069 66,922 54,217 51,098 8.13%
-
NP to SH 54,078 55,350 66,758 61,030 55,983 47,466 44,016 3.48%
-
Tax Rate 12.67% 22.70% 16.41% 22.92% 33.56% 28.03% 19.25% -
Total Cost 180,772 187,922 196,534 166,724 193,908 126,752 118,574 7.27%
-
Net Worth 4,344,132 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 7.46%
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 68,165 - - - 73,024 - -
Div Payout % 123.46% 123.15% - - - 153.85% - -
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 4,344,132 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 2,819,501 7.46%
NOSH 1,335,259 1,363,300 1,344,545 1,409,468 1,457,890 1,460,492 1,457,483 -1.44%
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 31.14% 30.89% 32.43% 33.79% 25.66% 29.96% 30.12% -
ROE 1.24% 1.25% 1.49% 1.56% 1.64% 1.53% 1.56% -
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 19.66 19.95 21.63 17.86 17.89 12.39 11.64 9.11%
EPS 4.05 4.06 4.97 4.33 3.84 3.25 3.02 5.00%
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 19.14 19.83 21.21 18.36 19.02 13.20 12.37 7.53%
EPS 3.94 4.04 4.87 4.45 4.08 3.46 3.21 3.47%
DPS 4.87 4.97 0.00 0.00 0.00 5.33 0.00 -
NAPS 3.1678 3.2223 3.2589 2.8462 2.4835 2.2653 2.056 7.46%
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 12.46 14.29 12.39 13.94 15.04 17.27 14.86 -2.89%
P/EPS 60.49 70.20 53.98 57.51 70.05 65.85 57.28 0.91%
EY 1.65 1.42 1.85 1.74 1.43 1.52 1.75 -0.97%
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 13.63 13.04 13.27 13.77 13.81 15.82 15.81 -2.44%
P/EPS 66.17 64.04 57.80 56.81 64.32 60.31 60.93 1.38%
EY 1.51 1.56 1.73 1.76 1.55 1.66 1.64 -1.36%
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