[IGBB] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -33.19%
YoY- -86.2%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,215,837 1,332,423 598,649 45,177 121,503 177,721 209,509 34.56%
PBT 359,209 449,979 223,362 32,868 100,432 28,020 36,728 46.95%
Tax -85,675 -103,352 -46,313 10,295 196,179 6,569 963 -
NP 273,534 346,627 177,049 43,163 296,611 34,589 37,691 39.73%
-
NP to SH 106,730 115,990 78,366 40,565 293,936 31,411 34,964 20.73%
-
Tax Rate 23.85% 22.97% 20.73% -31.32% -195.34% -23.44% -2.62% -
Total Cost 942,303 985,796 421,600 2,014 -175,108 143,132 171,818 33.28%
-
Net Worth 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 1,180,890 975,172 16.53%
Dividend
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 12,163 - 355 - 68,638 871 - -
Div Payout % 11.40% - 0.45% - 23.35% 2.77% - -
Equity
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 1,180,890 975,172 16.53%
NOSH 608,098 608,160 591,687 563,392 609,739 608,706 487,586 3.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 22.50% 26.01% 29.57% 95.54% 244.12% 19.46% 17.99% -
ROE 4.42% 4.99% 4.61% 3.60% 21.14% 2.66% 3.59% -
Per Share
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 199.94 219.09 101.18 8.02 19.93 29.20 42.97 29.63%
EPS 17.55 19.07 13.24 7.20 48.21 5.16 7.17 16.31%
DPS 2.00 0.00 0.06 0.00 11.25 0.14 0.00 -
NAPS 3.97 3.82 2.87 2.00 2.28 1.94 2.00 12.27%
Adjusted Per Share Value based on latest NOSH - 563,392
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 89.52 98.11 44.08 3.33 8.95 13.09 15.43 34.55%
EPS 7.86 8.54 5.77 2.99 21.64 2.31 2.57 20.77%
DPS 0.90 0.00 0.03 0.00 5.05 0.06 0.00 -
NAPS 1.7775 1.7106 1.2503 0.8297 1.0236 0.8695 0.718 16.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.53 2.39 2.04 1.98 2.05 1.81 1.12 -
P/RPS 1.27 1.09 2.02 24.69 10.29 6.20 2.61 -11.45%
P/EPS 14.41 12.53 15.40 27.50 4.25 35.08 15.62 -1.35%
EY 6.94 7.98 6.49 3.64 23.52 2.85 6.40 1.37%
DY 0.79 0.00 0.03 0.00 5.49 0.08 0.00 -
P/NAPS 0.64 0.63 0.71 0.99 0.90 0.93 0.56 2.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 25/05/16 28/05/15 29/05/14 27/06/13 21/06/12 23/06/11 24/06/10 -
Price 2.75 2.29 2.18 2.01 2.24 1.80 1.03 -
P/RPS 1.38 1.05 2.15 25.07 11.24 6.17 2.40 -8.91%
P/EPS 15.67 12.01 16.46 27.92 4.65 34.88 14.36 1.48%
EY 6.38 8.33 6.08 3.58 21.52 2.87 6.96 -1.45%
DY 0.73 0.00 0.03 0.00 5.02 0.08 0.00 -
P/NAPS 0.69 0.60 0.76 1.01 0.98 0.93 0.52 4.89%

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