[IGB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.83%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,216,564 1,139,512 1,014,005 814,952 743,293 633,018 691,779 9.86%
PBT 436,058 431,117 354,060 387,774 288,863 225,851 213,630 12.62%
Tax -93,361 -111,273 -132,094 -96,920 -83,792 -43,827 -41,114 14.63%
NP 342,697 319,844 221,966 290,854 205,071 182,024 172,516 12.11%
-
NP to SH 224,046 218,299 170,813 256,269 177,822 160,397 152,162 6.65%
-
Tax Rate 21.41% 25.81% 37.31% 24.99% 29.01% 19.41% 19.25% -
Total Cost 873,867 819,668 792,039 524,098 538,222 450,994 519,263 9.05%
-
Net Worth 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 8.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 134,011 34,784 108,140 109,542 36,368 36,718 36,896 23.97%
Div Payout % 59.81% 15.93% 63.31% 42.74% 20.45% 22.89% 24.25% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 8.32%
NOSH 1,365,723 1,350,740 1,413,558 1,461,501 1,453,895 1,459,586 1,467,662 -1.19%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 28.17% 28.07% 21.89% 35.69% 27.59% 28.75% 24.94% -
ROE 5.16% 4.92% 4.32% 7.52% 5.80% 5.69% 5.67% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 89.08 84.36 71.73 55.76 51.12 43.37 47.13 11.18%
EPS 16.40 16.16 12.08 17.53 12.23 10.99 10.37 7.93%
DPS 10.00 2.58 7.65 7.50 2.50 2.50 2.50 25.97%
NAPS 3.1775 3.2879 2.7963 2.333 2.11 1.9311 1.8293 9.63%
Adjusted Per Share Value based on latest NOSH - 1,461,501
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.71 83.09 73.94 59.43 54.20 46.16 50.45 9.85%
EPS 16.34 15.92 12.46 18.69 12.97 11.70 11.10 6.65%
DPS 9.77 2.54 7.89 7.99 2.65 2.68 2.69 23.96%
NAPS 3.1645 3.2385 2.8824 2.4864 2.237 2.0554 1.9578 8.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.80 2.71 2.25 2.77 2.16 1.87 1.34 -
P/RPS 3.14 3.21 3.14 4.97 4.23 4.31 2.84 1.68%
P/EPS 17.07 16.77 18.62 15.80 17.66 17.02 12.92 4.74%
EY 5.86 5.96 5.37 6.33 5.66 5.88 7.74 -4.52%
DY 3.57 0.95 3.40 2.71 1.16 1.34 1.87 11.37%
P/NAPS 0.88 0.82 0.80 1.19 1.02 0.97 0.73 3.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 28/05/14 30/05/13 17/05/12 12/05/11 26/05/10 27/05/09 -
Price 2.85 2.72 2.61 2.76 2.12 1.52 1.65 -
P/RPS 3.20 3.22 3.64 4.95 4.15 3.50 3.50 -1.48%
P/EPS 17.37 16.83 21.60 15.74 17.33 13.83 15.91 1.47%
EY 5.76 5.94 4.63 6.35 5.77 7.23 6.28 -1.42%
DY 3.51 0.95 2.93 2.72 1.18 1.64 1.52 14.96%
P/NAPS 0.90 0.83 0.93 1.18 1.00 0.79 0.90 0.00%

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