Highlights

[IGBB] YoY Quarter Result on 2015-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -25.14%    YoY -     1.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
Revenue 293,498 271,398 287,639 294,544 319,980 27,432 - -
  YoY % 8.14% -5.65% -2.34% -7.95% 1,066.45% 0.00% -
  Horiz. % 1,069.91% 989.35% 1,048.55% 1,073.72% 1,166.45% 100.00% -
PBT 99,492 113,835 78,154 97,458 119,810 32,917 - -
  YoY % -12.60% 45.65% -19.81% -18.66% 263.98% 0.00% -
  Horiz. % 302.25% 345.82% 237.43% 296.07% 363.98% 100.00% -
Tax -25,362 -19,534 -13,697 -29,328 -21,363 15,612 - -
  YoY % -29.84% -42.62% 53.30% -37.28% -236.84% 0.00% -
  Horiz. % -162.45% -125.12% -87.73% -187.86% -136.84% 100.00% -
NP 74,130 94,301 64,457 68,130 98,447 48,529 - -
  YoY % -21.39% 46.30% -5.39% -30.80% 102.86% 0.00% -
  Horiz. % 152.75% 194.32% 132.82% 140.39% 202.86% 100.00% -
NP to SH 41,270 46,322 21,933 24,995 24,595 47,097 - -
  YoY % -10.91% 111.20% -12.25% 1.63% -47.78% 0.00% -
  Horiz. % 87.63% 98.35% 46.57% 53.07% 52.22% 100.00% -
Tax Rate 25.49 % 17.16 % 17.53 % 30.09 % 17.83 % -47.43 % - % -
  YoY % 48.54% -2.11% -41.74% 68.76% 137.59% 0.00% -
  Horiz. % -53.74% -36.18% -36.96% -63.44% -37.59% 100.00% -
Total Cost 219,368 177,097 223,182 226,414 221,533 -21,097 - -
  YoY % 23.87% -20.65% -1.43% 2.20% 1,150.07% 0.00% -
  Horiz. % -1,039.81% -839.44% -1,057.89% -1,073.20% -1,050.07% 100.00% -
Net Worth 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 - -
  YoY % 18.25% 9.43% 2.21% 33.75% 22.03% 0.00% -
  Horiz. % 215.87% 182.55% 166.82% 163.21% 122.03% 100.00% -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
Div 13,050 12,168 12,151 12,163 - - - -
  YoY % 7.25% 0.14% -0.10% 0.00% 0.00% 0.00% -
  Horiz. % 107.30% 100.05% 99.90% 100.00% - - -
Div Payout % 31.62 % 26.27 % 55.40 % 48.66 % - % - % - % -
  YoY % 20.37% -52.58% 13.85% 0.00% 0.00% 0.00% -
  Horiz. % 64.98% 53.99% 113.85% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
Net Worth 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 - -
  YoY % 18.25% 9.43% 2.21% 33.75% 22.03% 0.00% -
  Horiz. % 215.87% 182.55% 166.82% 163.21% 122.03% 100.00% -
NOSH 652,536 608,433 607,562 608,150 607,283 583,605 563,392 2.93%
  YoY % 7.25% 0.14% -0.10% 0.14% 4.06% 3.59% -
  Horiz. % 115.82% 107.99% 107.84% 107.94% 107.79% 103.59% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
NP Margin 25.26 % 34.75 % 22.41 % 23.13 % 30.77 % 176.91 % - % -
  YoY % -27.31% 55.06% -3.11% -24.83% -82.61% 0.00% -
  Horiz. % 14.28% 19.64% 12.67% 13.07% 17.39% 100.00% -
ROE 1.32 % 1.75 % 0.90 % 1.05 % 1.39 % 3.24 % - % -
  YoY % -24.57% 94.44% -14.29% -24.46% -57.10% 0.00% -
  Horiz. % 40.74% 54.01% 27.78% 32.41% 42.90% 100.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
RPS 44.98 44.61 47.34 48.43 52.69 4.70 - -
  YoY % 0.83% -5.77% -2.25% -8.09% 1,021.06% 0.00% -
  Horiz. % 957.02% 949.15% 1,007.23% 1,030.43% 1,121.06% 100.00% -
EPS 6.32 7.61 3.61 4.11 4.05 8.07 - -
  YoY % -16.95% 110.80% -12.17% 1.48% -49.81% 0.00% -
  Horiz. % 78.31% 94.30% 44.73% 50.93% 50.19% 100.00% -
DPS 2.00 2.00 2.00 2.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 4.8074 4.3600 3.9900 3.9000 2.9200 2.4900 - -
  YoY % 10.26% 9.27% 2.31% 33.56% 17.27% 0.00% -
  Horiz. % 193.07% 175.10% 160.24% 156.63% 117.27% 100.00% -
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
RPS 33.03 30.55 32.37 33.15 36.01 3.09 - -
  YoY % 8.12% -5.62% -2.35% -7.94% 1,065.37% 0.00% -
  Horiz. % 1,068.93% 988.67% 1,047.57% 1,072.82% 1,165.37% 100.00% -
EPS 4.64 5.21 2.47 2.81 2.77 5.30 - -
  YoY % -10.94% 110.93% -12.10% 1.44% -47.74% 0.00% -
  Horiz. % 87.55% 98.30% 46.60% 53.02% 52.26% 100.00% -
DPS 1.47 1.37 1.37 1.37 0.00 0.00 - -
  YoY % 7.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.30% 100.00% 100.00% 100.00% - - -
NAPS 3.5307 2.9857 2.7284 2.6694 1.9958 1.6355 - -
  YoY % 18.25% 9.43% 2.21% 33.75% 22.03% 0.00% -
  Horiz. % 215.88% 182.56% 166.82% 163.22% 122.03% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 -
Price 2.9200 2.9000 2.6400 2.2300 2.3300 1.9900 2.0500 -
P/RPS 6.49 6.50 5.58 4.60 4.42 42.34 0.00 -
  YoY % -0.15% 16.49% 21.30% 4.07% -89.56% 0.00% -
  Horiz. % 15.33% 15.35% 13.18% 10.86% 10.44% 100.00% -
P/EPS 46.17 38.09 73.13 54.26 57.53 24.66 0.00 -
  YoY % 21.21% -47.91% 34.78% -5.68% 133.29% 0.00% -
  Horiz. % 187.23% 154.46% 296.55% 220.03% 233.29% 100.00% -
EY 2.17 2.63 1.37 1.84 1.74 4.06 0.00 -
  YoY % -17.49% 91.97% -25.54% 5.75% -57.14% 0.00% -
  Horiz. % 53.45% 64.78% 33.74% 45.32% 42.86% 100.00% -
DY 0.68 0.69 0.76 0.90 0.00 0.00 0.00 -
  YoY % -1.45% -9.21% -15.56% 0.00% 0.00% 0.00% -
  Horiz. % 75.56% 76.67% 84.44% 100.00% - - -
P/NAPS 0.61 0.67 0.66 0.57 0.80 0.80 0.00 -
  YoY % -8.96% 1.52% 15.79% -28.75% 0.00% 0.00% -
  Horiz. % 76.25% 83.75% 82.50% 71.25% 100.00% 100.00% -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 CAGR
Date 30/08/18 23/08/17 26/08/16 19/08/15 28/08/14 30/09/13 - -
Price 2.8000 2.6700 2.5900 2.1500 2.3500 1.9600 0.0000 -
P/RPS 6.23 5.99 5.47 4.44 4.46 41.70 0.00 -
  YoY % 4.01% 9.51% 23.20% -0.45% -89.30% 0.00% -
  Horiz. % 14.94% 14.36% 13.12% 10.65% 10.70% 100.00% -
P/EPS 44.27 35.07 71.75 52.31 58.02 24.29 0.00 -
  YoY % 26.23% -51.12% 37.16% -9.84% 138.86% 0.00% -
  Horiz. % 182.26% 144.38% 295.39% 215.36% 238.86% 100.00% -
EY 2.26 2.85 1.39 1.91 1.72 4.12 0.00 -
  YoY % -20.70% 105.04% -27.23% 11.05% -58.25% 0.00% -
  Horiz. % 54.85% 69.17% 33.74% 46.36% 41.75% 100.00% -
DY 0.71 0.75 0.77 0.93 0.00 0.00 0.00 -
  YoY % -5.33% -2.60% -17.20% 0.00% 0.00% 0.00% -
  Horiz. % 76.34% 80.65% 82.80% 100.00% - - -
P/NAPS 0.58 0.61 0.65 0.55 0.80 0.79 0.00 -
  YoY % -4.92% -6.15% 18.18% -31.25% 1.27% 0.00% -
  Horiz. % 73.42% 77.22% 82.28% 69.62% 101.27% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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