[IGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.76%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,156,578 1,085,458 1,120,828 1,167,082 1,174,230 1,212,374 1,337,100 -9.19%
PBT 594,409 386,332 398,236 427,040 452,561 476,120 517,608 9.63%
Tax -84,936 -60,364 -73,300 -92,455 -105,721 -107,188 -115,708 -18.58%
NP 509,473 325,968 324,936 334,585 346,840 368,932 401,900 17.07%
-
NP to SH 338,665 211,770 207,228 216,903 220,786 240,992 260,580 19.03%
-
Tax Rate 14.29% 15.62% 18.41% 21.65% 23.36% 22.51% 22.35% -
Total Cost 647,105 759,490 795,892 832,497 827,390 843,442 935,200 -21.71%
-
Net Worth 4,429,566 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 4,339,585 1.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 88,981 133,524 - 136,502 91,008 136,462 - -
Div Payout % 26.27% 63.05% - 62.93% 41.22% 56.63% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,429,566 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 4,339,585 1.37%
NOSH 1,334,729 1,335,245 1,335,231 1,365,028 1,365,127 1,364,620 1,365,723 -1.51%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 44.05% 30.03% 28.99% 28.67% 29.54% 30.43% 30.06% -
ROE 7.65% 4.87% 4.81% 4.85% 5.04% 5.45% 6.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.65 81.29 83.94 85.50 86.02 88.84 97.90 -7.79%
EPS 25.37 15.86 15.52 15.89 16.17 17.66 19.08 20.85%
DPS 6.67 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 3.3187 3.2534 3.2236 3.2777 3.2067 3.2413 3.1775 2.93%
Adjusted Per Share Value based on latest NOSH - 1,364,707
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 84.34 79.15 81.73 85.10 85.63 88.41 97.50 -9.18%
EPS 24.70 15.44 15.11 15.82 16.10 17.57 19.00 19.05%
DPS 6.49 9.74 0.00 9.95 6.64 9.95 0.00 -
NAPS 3.2301 3.1678 3.1387 3.2626 3.1922 3.2254 3.1645 1.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.47 2.45 2.50 2.30 2.55 2.85 2.80 -
P/RPS 2.85 3.01 2.98 2.69 2.96 3.21 2.86 -0.23%
P/EPS 9.73 15.45 16.11 14.47 15.77 16.14 14.68 -23.92%
EY 10.27 6.47 6.21 6.91 6.34 6.20 6.81 31.40%
DY 2.70 4.08 0.00 4.35 2.61 3.51 0.00 -
P/NAPS 0.74 0.75 0.78 0.70 0.80 0.88 0.88 -10.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 24/05/16 23/02/16 25/11/15 18/08/15 22/05/15 -
Price 2.48 2.68 2.40 2.36 2.37 2.60 2.85 -
P/RPS 2.86 3.30 2.86 2.76 2.76 2.93 2.91 -1.14%
P/EPS 9.77 16.90 15.46 14.85 14.65 14.72 14.94 -24.60%
EY 10.23 5.92 6.47 6.73 6.82 6.79 6.69 32.62%
DY 2.69 3.73 0.00 4.24 2.81 3.85 0.00 -
P/NAPS 0.75 0.82 0.74 0.72 0.74 0.80 0.90 -11.41%

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