Highlights

[IGBB] YoY Quarter Result on 2014-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     27.51%    YoY -     -47.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Revenue 271,398 287,639 294,544 319,980 27,432 - 22,058 66.59%
  YoY % -5.65% -2.34% -7.95% 1,066.45% 0.00% 0.00% -
  Horiz. % 1,230.38% 1,304.01% 1,335.32% 1,450.63% 124.36% 0.00% 100.00%
PBT 113,835 78,154 97,458 119,810 32,917 - 23,000 38.43%
  YoY % 45.65% -19.81% -18.66% 263.98% 0.00% 0.00% -
  Horiz. % 494.93% 339.80% 423.73% 520.91% 143.12% 0.00% 100.00%
Tax -19,534 -13,697 -29,328 -21,363 15,612 - 615 -
  YoY % -42.62% 53.30% -37.28% -236.84% 0.00% 0.00% -
  Horiz. % -3,176.26% -2,227.15% -4,768.78% -3,473.66% 2,538.54% 0.00% 100.00%
NP 94,301 64,457 68,130 98,447 48,529 - 23,615 32.52%
  YoY % 46.30% -5.39% -30.80% 102.86% 0.00% 0.00% -
  Horiz. % 399.33% 272.95% 288.50% 416.88% 205.50% 0.00% 100.00%
NP to SH 46,322 21,933 24,995 24,595 47,097 - 22,170 16.16%
  YoY % 111.20% -12.25% 1.63% -47.78% 0.00% 0.00% -
  Horiz. % 208.94% 98.93% 112.74% 110.94% 212.44% 0.00% 100.00%
Tax Rate 17.16 % 17.53 % 30.09 % 17.83 % -47.43 % - % -2.67 % -
  YoY % -2.11% -41.74% 68.76% 137.59% 0.00% 0.00% -
  Horiz. % -642.70% -656.55% -1,126.97% -667.79% 1,776.40% 0.00% 100.00%
Total Cost 177,097 223,182 226,414 221,533 -21,097 - -1,557 -
  YoY % -20.65% -1.43% 2.20% 1,150.07% 0.00% 0.00% -
  Horiz. % -11,374.25% -14,334.10% -14,541.68% -14,228.20% 1,354.98% 0.00% 100.00%
Net Worth 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 - 1,416,989 13.60%
  YoY % 9.43% 2.21% 33.75% 22.03% 0.00% 0.00% -
  Horiz. % 187.21% 171.08% 167.38% 125.14% 102.55% 0.00% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Div 12,168 12,151 12,163 - - - - -
  YoY % 0.14% -0.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.05% 99.90% 100.00% - - - -
Div Payout % 26.27 % 55.40 % 48.66 % - % - % - % - % -
  YoY % -52.58% 13.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.99% 113.85% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Net Worth 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 - 1,416,989 13.60%
  YoY % 9.43% 2.21% 33.75% 22.03% 0.00% 0.00% -
  Horiz. % 187.21% 171.08% 167.38% 125.14% 102.55% 0.00% 100.00%
NOSH 608,433 607,562 608,150 607,283 583,605 563,392 610,771 -0.08%
  YoY % 0.14% -0.10% 0.14% 4.06% 3.59% -7.76% -
  Horiz. % 99.62% 99.47% 99.57% 99.43% 95.55% 92.24% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
NP Margin 34.75 % 22.41 % 23.13 % 30.77 % 176.91 % - % 107.06 % -20.45%
  YoY % 55.06% -3.11% -24.83% -82.61% 0.00% 0.00% -
  Horiz. % 32.46% 20.93% 21.60% 28.74% 165.24% 0.00% 100.00%
ROE 1.75 % 0.90 % 1.05 % 1.39 % 3.24 % - % 1.56 % 2.36%
  YoY % 94.44% -14.29% -24.46% -57.10% 0.00% 0.00% -
  Horiz. % 112.18% 57.69% 67.31% 89.10% 207.69% 0.00% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 44.61 47.34 48.43 52.69 4.70 - 3.61 66.74%
  YoY % -5.77% -2.25% -8.09% 1,021.06% 0.00% 0.00% -
  Horiz. % 1,235.73% 1,311.36% 1,341.55% 1,459.56% 130.19% 0.00% 100.00%
EPS 7.61 3.61 4.11 4.05 8.07 - 3.63 16.24%
  YoY % 110.80% -12.17% 1.48% -49.81% 0.00% 0.00% -
  Horiz. % 209.64% 99.45% 113.22% 111.57% 222.31% 0.00% 100.00%
DPS 2.00 2.00 2.00 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 4.3600 3.9900 3.9000 2.9200 2.4900 - 2.3200 13.69%
  YoY % 9.27% 2.31% 33.56% 17.27% 0.00% 0.00% -
  Horiz. % 187.93% 171.98% 168.10% 125.86% 107.33% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 30.55 32.37 33.15 36.01 3.09 - 2.48 66.63%
  YoY % -5.62% -2.35% -7.94% 1,065.37% 0.00% 0.00% -
  Horiz. % 1,231.85% 1,305.24% 1,336.69% 1,452.02% 124.60% 0.00% 100.00%
EPS 5.21 2.47 2.81 2.77 5.30 - 2.50 16.10%
  YoY % 110.93% -12.10% 1.44% -47.74% 0.00% 0.00% -
  Horiz. % 208.40% 98.80% 112.40% 110.80% 212.00% 0.00% 100.00%
DPS 1.37 1.37 1.37 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 2.9857 2.7284 2.6694 1.9958 1.6355 - 1.5948 13.60%
  YoY % 9.43% 2.21% 33.75% 22.03% 0.00% 0.00% -
  Horiz. % 187.21% 171.08% 167.38% 125.14% 102.55% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 -
Price 2.9000 2.6400 2.2300 2.3300 1.9900 2.0500 2.0500 -
P/RPS 6.50 5.58 4.60 4.42 42.34 0.00 56.76 -35.64%
  YoY % 16.49% 21.30% 4.07% -89.56% 0.00% 0.00% -
  Horiz. % 11.45% 9.83% 8.10% 7.79% 74.59% 0.00% 100.00%
P/EPS 38.09 73.13 54.26 57.53 24.66 0.00 56.48 -7.70%
  YoY % -47.91% 34.78% -5.68% 133.29% 0.00% 0.00% -
  Horiz. % 67.44% 129.48% 96.07% 101.86% 43.66% 0.00% 100.00%
EY 2.63 1.37 1.84 1.74 4.06 0.00 1.77 8.39%
  YoY % 91.97% -25.54% 5.75% -57.14% 0.00% 0.00% -
  Horiz. % 148.59% 77.40% 103.95% 98.31% 229.38% 0.00% 100.00%
DY 0.69 0.76 0.90 0.00 0.00 0.00 0.00 -
  YoY % -9.21% -15.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.67% 84.44% 100.00% - - - -
P/NAPS 0.67 0.66 0.57 0.80 0.80 0.00 0.88 -5.39%
  YoY % 1.52% 15.79% -28.75% 0.00% 0.00% 0.00% -
  Horiz. % 76.14% 75.00% 64.77% 90.91% 90.91% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 23/08/17 26/08/16 19/08/15 28/08/14 30/09/13 - 19/09/12 -
Price 2.6700 2.5900 2.1500 2.3500 1.9600 0.0000 2.0500 -
P/RPS 5.99 5.47 4.44 4.46 41.70 0.00 56.76 -36.70%
  YoY % 9.51% 23.20% -0.45% -89.30% 0.00% 0.00% -
  Horiz. % 10.55% 9.64% 7.82% 7.86% 73.47% 0.00% 100.00%
P/EPS 35.07 71.75 52.31 58.02 24.29 0.00 56.48 -9.24%
  YoY % -51.12% 37.16% -9.84% 138.86% 0.00% 0.00% -
  Horiz. % 62.09% 127.04% 92.62% 102.73% 43.01% 0.00% 100.00%
EY 2.85 1.39 1.91 1.72 4.12 0.00 1.77 10.17%
  YoY % 105.04% -27.23% 11.05% -58.25% 0.00% 0.00% -
  Horiz. % 161.02% 78.53% 107.91% 97.18% 232.77% 0.00% 100.00%
DY 0.75 0.77 0.93 0.00 0.00 0.00 0.00 -
  YoY % -2.60% -17.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.65% 82.80% 100.00% - - - -
P/NAPS 0.61 0.65 0.55 0.80 0.79 0.00 0.88 -7.18%
  YoY % -6.15% 18.18% -31.25% 1.27% 0.00% 0.00% -
  Horiz. % 69.32% 73.86% 62.50% 90.91% 89.77% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS