[IGB] YoY TTM 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- 11.18%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,152,055 1,182,361 1,186,487 1,045,611 949,943 762,079 670,692 9.42%
PBT 533,426 446,842 402,552 395,828 407,904 323,120 231,774 14.88%
Tax -76,866 -104,962 -91,114 -106,128 -136,184 -97,550 -54,376 5.93%
NP 456,560 341,880 311,438 289,700 271,720 225,570 177,398 17.04%
-
NP to SH 305,312 224,956 199,643 195,521 242,797 198,871 152,364 12.27%
-
Tax Rate 14.41% 23.49% 22.63% 26.81% 33.39% 30.19% 23.46% -
Total Cost 695,495 840,481 875,049 755,911 678,223 536,509 493,294 5.88%
-
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 134,998 202,176 34,784 213,213 36,517 109,393 36,718 24.20%
Div Payout % 44.22% 89.87% 17.42% 109.05% 15.04% 55.01% 24.10% -
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 39.63% 28.92% 26.25% 27.71% 28.60% 29.60% 26.45% -
ROE 6.89% 5.13% 4.96% 5.02% 6.07% 6.38% 5.34% -
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 86.34 86.53 88.46 74.63 65.36 51.88 46.11 11.00%
EPS 22.88 16.46 14.88 13.96 16.70 13.54 10.48 13.88%
DPS 10.12 15.00 2.59 15.22 2.50 7.50 2.50 26.21%
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 84.01 86.22 86.52 76.25 69.27 55.57 48.91 9.42%
EPS 22.26 16.40 14.56 14.26 17.71 14.50 11.11 12.26%
DPS 9.84 14.74 2.54 15.55 2.66 7.98 2.68 24.18%
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 2.86 2.95 3.24 3.48 3.55 3.68 3.88 -4.95%
P/EPS 10.80 15.49 19.28 18.63 13.89 14.11 17.09 -7.35%
EY 9.26 6.46 5.19 5.37 7.20 7.09 5.85 7.94%
DY 4.10 5.88 0.90 5.85 1.08 3.93 1.40 19.59%
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 2.87 2.74 3.28 3.63 3.56 3.78 4.12 -5.84%
P/EPS 10.84 14.40 19.48 19.42 13.95 14.48 18.14 -8.21%
EY 9.23 6.95 5.13 5.15 7.17 6.91 5.51 8.97%
DY 4.08 6.33 0.89 5.62 1.07 3.83 1.32 20.67%
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