[IGBB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.87%
YoY- 73.74%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,288,792 1,309,194 1,332,423 1,288,979 1,211,022 888,990 598,649 66.64%
PBT 429,666 427,834 449,979 450,191 401,458 310,048 223,362 54.61%
Tax -116,114 -111,477 -103,352 -102,782 -105,980 -83,128 -46,313 84.44%
NP 313,552 316,357 346,627 347,409 295,478 226,920 177,049 46.32%
-
NP to SH 126,575 116,322 115,990 102,165 68,171 55,932 78,366 37.62%
-
Tax Rate 27.02% 26.06% 22.97% 22.83% 26.40% 26.81% 20.73% -
Total Cost 975,240 992,837 985,796 941,570 915,544 662,070 421,600 74.81%
-
Net Worth 2,376,857 2,371,788 2,323,172 1,895,922 1,215,868 1,773,269 1,698,141 25.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 12,163 12,163 - 355 355 355 355 952.62%
Div Payout % 9.61% 10.46% - 0.35% 0.52% 0.63% 0.45% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,376,857 2,371,788 2,323,172 1,895,922 1,215,868 1,773,269 1,698,141 25.10%
NOSH 607,891 608,150 608,160 607,667 607,934 607,283 591,687 1.81%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.33% 24.16% 26.01% 26.95% 24.40% 25.53% 29.57% -
ROE 5.33% 4.90% 4.99% 5.39% 5.61% 3.15% 4.61% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 212.01 215.27 219.09 212.12 199.20 146.39 101.18 63.67%
EPS 20.82 19.13 19.07 16.81 11.21 9.21 13.24 35.18%
DPS 2.00 2.00 0.00 0.06 0.06 0.06 0.06 933.53%
NAPS 3.91 3.90 3.82 3.12 2.00 2.92 2.87 22.87%
Adjusted Per Share Value based on latest NOSH - 607,667
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.89 96.40 98.11 94.91 89.17 65.46 44.08 66.64%
EPS 9.32 8.56 8.54 7.52 5.02 4.12 5.77 37.62%
DPS 0.90 0.90 0.00 0.03 0.03 0.03 0.03 863.49%
NAPS 1.7501 1.7463 1.7106 1.396 0.8952 1.3057 1.2503 25.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.21 2.23 2.39 2.36 2.38 2.33 2.04 -
P/RPS 1.04 1.04 1.09 1.11 1.19 1.59 2.02 -35.73%
P/EPS 10.61 11.66 12.53 14.04 21.22 25.30 15.40 -21.97%
EY 9.42 8.58 7.98 7.12 4.71 3.95 6.49 28.16%
DY 0.90 0.90 0.00 0.02 0.02 0.03 0.03 863.49%
P/NAPS 0.57 0.57 0.63 0.76 1.19 0.80 0.71 -13.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 -
Price 2.58 2.15 2.29 2.24 2.65 2.35 2.18 -
P/RPS 1.22 1.00 1.05 1.06 1.33 1.61 2.15 -31.43%
P/EPS 12.39 11.24 12.01 13.32 23.63 25.52 16.46 -17.23%
EY 8.07 8.90 8.33 7.51 4.23 3.92 6.08 20.75%
DY 0.78 0.93 0.00 0.03 0.02 0.02 0.03 775.90%
P/NAPS 0.66 0.55 0.60 0.72 1.33 0.80 0.76 -8.96%

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