[IGBB] YoY TTM Result on 31-May-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- -54.65%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 1,309,194 888,990 27,432 23,119 125,844 130,967 223,043 43.31%
PBT 427,834 310,048 32,917 9,868 110,660 29,141 34,904 66.46%
Tax -111,477 -83,128 15,612 9,680 190,247 13,120 981 -
NP 316,357 226,920 48,529 19,548 300,907 42,261 35,885 55.67%
-
NP to SH 116,322 55,932 47,097 18,395 298,295 39,010 31,720 30.24%
-
Tax Rate 26.06% 26.81% -47.43% -98.09% -171.92% -45.02% -2.81% -
Total Cost 992,837 662,070 -21,097 3,571 -175,063 88,706 187,158 40.39%
-
Net Worth 2,371,788 1,773,269 1,453,178 0 1,416,989 1,195,465 972,571 19.87%
Dividend
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Div 12,163 355 - - 61,013 8,495 - -
Div Payout % 10.46% 0.63% - - 20.45% 21.78% - -
Equity
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 2,371,788 1,773,269 1,453,178 0 1,416,989 1,195,465 972,571 19.87%
NOSH 608,150 607,283 583,605 563,392 610,771 609,931 486,285 4.65%
Ratio Analysis
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 24.16% 25.53% 176.91% 84.55% 239.11% 32.27% 16.09% -
ROE 4.90% 3.15% 3.24% 0.00% 21.05% 3.26% 3.26% -
Per Share
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 215.27 146.39 4.70 4.10 20.60 21.47 45.87 36.94%
EPS 19.13 9.21 8.07 3.27 48.84 6.40 6.52 24.46%
DPS 2.00 0.06 0.00 0.00 10.00 1.39 0.00 -
NAPS 3.90 2.92 2.49 0.00 2.32 1.96 2.00 14.54%
Adjusted Per Share Value based on latest NOSH - 563,392
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 98.42 66.83 2.06 1.74 9.46 9.85 16.77 43.31%
EPS 8.75 4.20 3.54 1.38 22.43 2.93 2.38 30.30%
DPS 0.91 0.03 0.00 0.00 4.59 0.64 0.00 -
NAPS 1.7831 1.3331 1.0925 0.00 1.0653 0.8987 0.7312 19.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 -
Price 2.23 2.33 1.99 2.05 2.05 1.65 1.03 -
P/RPS 1.04 1.59 42.34 49.96 9.95 7.68 2.25 -14.52%
P/EPS 11.66 25.30 24.66 62.79 4.20 25.80 15.79 -5.97%
EY 8.58 3.95 4.06 1.59 23.82 3.88 6.33 6.37%
DY 0.90 0.03 0.00 0.00 4.88 0.84 0.00 -
P/NAPS 0.57 0.80 0.80 0.00 0.88 0.84 0.52 1.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 CAGR
Date 19/08/15 28/08/14 - - 19/09/12 29/09/11 23/09/10 -
Price 2.15 2.35 0.00 0.00 2.05 1.60 1.16 -
P/RPS 1.00 1.61 0.00 0.00 9.95 7.45 2.53 -17.20%
P/EPS 11.24 25.52 0.00 0.00 4.20 25.02 17.78 -8.90%
EY 8.90 3.92 0.00 0.00 23.82 4.00 5.62 9.79%
DY 0.93 0.02 0.00 0.00 4.88 0.87 0.00 -
P/NAPS 0.55 0.80 0.00 0.00 0.88 0.82 0.58 -1.07%

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