[IGB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- 52.43%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 324,705 274,486 289,758 281,833 241,190 186,060 178,571 10.46%
PBT 252,641 101,361 86,408 117,441 85,301 90,574 68,364 24.31%
Tax -33,520 -25,697 -20,246 -33,633 -51,080 -24,514 -19,684 9.26%
NP 219,121 75,664 66,162 83,808 34,221 66,060 48,680 28.46%
-
NP to SH 148,114 45,094 32,776 57,160 37,499 59,488 41,889 23.40%
-
Tax Rate 13.27% 25.35% 23.43% 28.64% 59.88% 27.07% 28.79% -
Total Cost 105,584 198,822 223,596 198,025 206,969 120,000 129,891 -3.39%
-
Net Worth 4,428,341 4,381,907 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 7.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 105,073 - - - -
Div Payout % - - - 183.82% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,428,341 4,381,907 4,024,000 3,891,222 3,998,294 3,114,820 2,853,978 7.58%
NOSH 1,334,360 1,366,484 1,341,333 1,400,980 1,453,449 1,468,839 1,454,479 -1.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 67.48% 27.57% 22.83% 29.74% 14.19% 35.50% 27.26% -
ROE 3.34% 1.03% 0.81% 1.47% 0.94% 1.91% 1.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.33 20.09 21.60 20.12 16.59 12.67 12.28 12.05%
EPS 11.10 3.30 2.44 4.08 2.58 4.05 2.88 25.18%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.3187 3.2067 3.00 2.7775 2.7509 2.1206 1.9622 9.14%
Adjusted Per Share Value based on latest NOSH - 1,400,980
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.68 20.02 21.13 20.55 17.59 13.57 13.02 10.47%
EPS 10.80 3.29 2.39 4.17 2.73 4.34 3.05 23.43%
DPS 0.00 0.00 0.00 7.66 0.00 0.00 0.00 -
NAPS 3.2292 3.1953 2.9343 2.8375 2.9156 2.2714 2.0812 7.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.47 2.55 2.87 2.60 2.32 1.91 1.79 -
P/RPS 10.15 12.69 13.29 12.92 13.98 15.08 14.58 -5.85%
P/EPS 22.25 77.27 117.45 63.73 89.92 47.16 62.15 -15.72%
EY 4.49 1.29 0.85 1.57 1.11 2.12 1.61 18.62%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.96 0.94 0.84 0.90 0.91 -3.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 25/11/14 29/11/13 29/11/12 23/11/11 23/11/10 -
Price 2.48 2.37 2.90 2.71 2.33 1.96 1.90 -
P/RPS 10.19 11.80 13.42 13.47 14.04 15.47 15.48 -6.72%
P/EPS 22.34 71.82 118.68 66.42 90.31 48.40 65.97 -16.49%
EY 4.48 1.39 0.84 1.51 1.11 2.07 1.52 19.72%
DY 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.97 0.98 0.85 0.92 0.97 -4.19%

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