Highlights

[IGBB] YoY Quarter Result on 2016-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -29.28%    YoY -     -12.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
Revenue 317,061 293,498 271,398 287,639 294,544 319,980 27,432 51.22%
  YoY % 8.03% 8.14% -5.65% -2.34% -7.95% 1,066.45% -
  Horiz. % 1,155.81% 1,069.91% 989.35% 1,048.55% 1,073.72% 1,166.45% 100.00%
PBT 88,645 99,492 113,835 78,154 97,458 119,810 32,917 18.22%
  YoY % -10.90% -12.60% 45.65% -19.81% -18.66% 263.98% -
  Horiz. % 269.30% 302.25% 345.82% 237.43% 296.07% 363.98% 100.00%
Tax -23,062 -25,362 -19,534 -13,697 -29,328 -21,363 15,612 -
  YoY % 9.07% -29.84% -42.62% 53.30% -37.28% -236.84% -
  Horiz. % -147.72% -162.45% -125.12% -87.73% -187.86% -136.84% 100.00%
NP 65,583 74,130 94,301 64,457 68,130 98,447 48,529 5.22%
  YoY % -11.53% -21.39% 46.30% -5.39% -30.80% 102.86% -
  Horiz. % 135.14% 152.75% 194.32% 132.82% 140.39% 202.86% 100.00%
NP to SH 32,862 41,270 46,322 21,933 24,995 24,595 47,097 -5.90%
  YoY % -20.37% -10.91% 111.20% -12.25% 1.63% -47.78% -
  Horiz. % 69.78% 87.63% 98.35% 46.57% 53.07% 52.22% 100.00%
Tax Rate 26.02 % 25.49 % 17.16 % 17.53 % 30.09 % 17.83 % -47.43 % -
  YoY % 2.08% 48.54% -2.11% -41.74% 68.76% 137.59% -
  Horiz. % -54.86% -53.74% -36.18% -36.96% -63.44% -37.59% 100.00%
Total Cost 251,478 219,368 177,097 223,182 226,414 221,533 -21,097 -
  YoY % 14.64% 23.87% -20.65% -1.43% 2.20% 1,150.07% -
  Horiz. % -1,192.01% -1,039.81% -839.44% -1,057.89% -1,073.20% -1,050.07% 100.00%
Net Worth 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 16.05%
  YoY % 11.80% 18.25% 9.43% 2.21% 33.75% 22.03% -
  Horiz. % 241.35% 215.87% 182.55% 166.82% 163.21% 122.03% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
Div 20,439 13,050 12,168 12,151 12,163 - - -
  YoY % 56.62% 7.25% 0.14% -0.10% 0.00% 0.00% -
  Horiz. % 168.05% 107.30% 100.05% 99.90% 100.00% - -
Div Payout % 62.20 % 31.62 % 26.27 % 55.40 % 48.66 % - % - % -
  YoY % 96.71% 20.37% -52.58% 13.85% 0.00% 0.00% -
  Horiz. % 127.83% 64.98% 53.99% 113.85% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
Net Worth 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 16.05%
  YoY % 11.80% 18.25% 9.43% 2.21% 33.75% 22.03% -
  Horiz. % 241.35% 215.87% 182.55% 166.82% 163.21% 122.03% 100.00%
NOSH 681,324 652,536 608,433 607,562 608,150 607,283 583,605 2.65%
  YoY % 4.41% 7.25% 0.14% -0.10% 0.14% 4.06% -
  Horiz. % 116.74% 111.81% 104.25% 104.10% 104.21% 104.06% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
NP Margin 20.68 % 25.26 % 34.75 % 22.41 % 23.13 % 30.77 % 176.91 % -30.42%
  YoY % -18.13% -27.31% 55.06% -3.11% -24.83% -82.61% -
  Horiz. % 11.69% 14.28% 19.64% 12.67% 13.07% 17.39% 100.00%
ROE 0.94 % 1.32 % 1.75 % 0.90 % 1.05 % 1.39 % 3.24 % -18.87%
  YoY % -28.79% -24.57% 94.44% -14.29% -24.46% -57.10% -
  Horiz. % 29.01% 40.74% 54.01% 27.78% 32.41% 42.90% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
RPS 46.54 44.98 44.61 47.34 48.43 52.69 4.70 47.32%
  YoY % 3.47% 0.83% -5.77% -2.25% -8.09% 1,021.06% -
  Horiz. % 990.21% 957.02% 949.15% 1,007.23% 1,030.43% 1,121.06% 100.00%
EPS 4.82 6.32 7.61 3.61 4.11 4.05 8.07 -8.34%
  YoY % -23.73% -16.95% 110.80% -12.17% 1.48% -49.81% -
  Horiz. % 59.73% 78.31% 94.30% 44.73% 50.93% 50.19% 100.00%
DPS 3.00 2.00 2.00 2.00 2.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 5.1476 4.8074 4.3600 3.9900 3.9000 2.9200 2.4900 13.06%
  YoY % 7.08% 10.26% 9.27% 2.31% 33.56% 17.27% -
  Horiz. % 206.73% 193.07% 175.10% 160.24% 156.63% 117.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
RPS 35.02 32.42 29.98 31.77 32.53 35.34 3.03 51.22%
  YoY % 8.02% 8.14% -5.63% -2.34% -7.95% 1,066.34% -
  Horiz. % 1,155.78% 1,069.97% 989.44% 1,048.51% 1,073.60% 1,166.34% 100.00%
EPS 3.63 4.56 5.12 2.42 2.76 2.72 5.20 -5.89%
  YoY % -20.39% -10.94% 111.57% -12.32% 1.47% -47.69% -
  Horiz. % 69.81% 87.69% 98.46% 46.54% 53.08% 52.31% 100.00%
DPS 2.26 1.44 1.34 1.34 1.34 0.00 0.00 -
  YoY % 56.94% 7.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.66% 107.46% 100.00% 100.00% 100.00% - -
NAPS 3.8738 3.4650 2.9301 2.6776 2.6197 1.9587 1.6051 16.05%
  YoY % 11.80% 18.26% 9.43% 2.21% 33.75% 22.03% -
  Horiz. % 241.34% 215.87% 182.55% 166.82% 163.21% 122.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 -
Price 2.8000 2.9200 2.9000 2.6400 2.2300 2.3300 1.9900 -
P/RPS 6.02 6.49 6.50 5.58 4.60 4.42 42.34 -28.08%
  YoY % -7.24% -0.15% 16.49% 21.30% 4.07% -89.56% -
  Horiz. % 14.22% 15.33% 15.35% 13.18% 10.86% 10.44% 100.00%
P/EPS 58.05 46.17 38.09 73.13 54.26 57.53 24.66 15.57%
  YoY % 25.73% 21.21% -47.91% 34.78% -5.68% 133.29% -
  Horiz. % 235.40% 187.23% 154.46% 296.55% 220.03% 233.29% 100.00%
EY 1.72 2.17 2.63 1.37 1.84 1.74 4.06 -13.51%
  YoY % -20.74% -17.49% 91.97% -25.54% 5.75% -57.14% -
  Horiz. % 42.36% 53.45% 64.78% 33.74% 45.32% 42.86% 100.00%
DY 1.07 0.68 0.69 0.76 0.90 0.00 0.00 -
  YoY % 57.35% -1.45% -9.21% -15.56% 0.00% 0.00% -
  Horiz. % 118.89% 75.56% 76.67% 84.44% 100.00% - -
P/NAPS 0.54 0.61 0.67 0.66 0.57 0.80 0.80 -6.43%
  YoY % -11.48% -8.96% 1.52% 15.79% -28.75% 0.00% -
  Horiz. % 67.50% 76.25% 83.75% 82.50% 71.25% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 CAGR
Date 27/08/19 30/08/18 23/08/17 26/08/16 19/08/15 28/08/14 30/09/13 -
Price 2.7500 2.8000 2.6700 2.5900 2.1500 2.3500 1.9600 -
P/RPS 5.91 6.23 5.99 5.47 4.44 4.46 41.70 -28.12%
  YoY % -5.14% 4.01% 9.51% 23.20% -0.45% -89.30% -
  Horiz. % 14.17% 14.94% 14.36% 13.12% 10.65% 10.70% 100.00%
P/EPS 57.02 44.27 35.07 71.75 52.31 58.02 24.29 15.51%
  YoY % 28.80% 26.23% -51.12% 37.16% -9.84% 138.86% -
  Horiz. % 234.75% 182.26% 144.38% 295.39% 215.36% 238.86% 100.00%
EY 1.75 2.26 2.85 1.39 1.91 1.72 4.12 -13.47%
  YoY % -22.57% -20.70% 105.04% -27.23% 11.05% -58.25% -
  Horiz. % 42.48% 54.85% 69.17% 33.74% 46.36% 41.75% 100.00%
DY 1.09 0.71 0.75 0.77 0.93 0.00 0.00 -
  YoY % 53.52% -5.33% -2.60% -17.20% 0.00% 0.00% -
  Horiz. % 117.20% 76.34% 80.65% 82.80% 100.00% - -
P/NAPS 0.53 0.58 0.61 0.65 0.55 0.80 0.79 -6.52%
  YoY % -8.62% -4.92% -6.15% 18.18% -31.25% 1.27% -
  Horiz. % 67.09% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS