[IGBB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.66%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,320,090 1,462,004 1,288,979 1,290,298 1,288,100 1,296,280 1,118,818 11.69%
PBT 437,896 485,960 450,191 448,689 481,184 483,128 412,174 4.12%
Tax -126,462 -135,612 -102,782 -105,550 -109,232 -133,012 -82,229 33.34%
NP 311,434 350,348 347,409 343,138 371,952 350,116 329,945 -3.78%
-
NP to SH 116,766 133,552 102,165 75,777 87,768 77,156 101,986 9.46%
-
Tax Rate 28.88% 27.91% 22.83% 23.52% 22.70% 27.53% 19.95% -
Total Cost 1,008,656 1,111,656 941,570 947,160 916,148 946,164 788,873 17.85%
-
Net Worth 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 23.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 24,300 - - - - - - -
Div Payout % 20.81% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 23.95%
NOSH 607,523 608,160 603,455 602,044 599,508 591,687 586,463 2.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.59% 23.96% 26.95% 26.59% 28.88% 27.01% 29.49% -
ROE 4.93% 5.75% 5.37% 4.27% 5.01% 4.54% 5.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 217.29 240.40 213.60 214.32 214.86 219.08 190.77 9.09%
EPS 19.22 21.96 16.93 12.59 14.64 13.04 17.39 6.91%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.82 3.15 2.95 2.92 2.87 2.93 21.06%
Adjusted Per Share Value based on latest NOSH - 607,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.20 107.65 94.91 95.00 94.84 95.45 82.38 11.69%
EPS 8.60 9.83 7.52 5.58 6.46 5.68 7.51 9.48%
DPS 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7445 1.7106 1.3996 1.3077 1.2889 1.2503 1.2652 23.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.23 2.39 2.36 2.38 2.33 2.04 2.04 -
P/RPS 1.03 0.99 1.10 1.11 1.08 0.93 1.07 -2.51%
P/EPS 11.60 10.88 13.94 18.91 15.92 15.64 11.73 -0.74%
EY 8.62 9.19 7.17 5.29 6.28 6.39 8.52 0.78%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.75 0.81 0.80 0.71 0.70 -12.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.15 2.29 2.24 2.65 2.35 2.18 2.06 -
P/RPS 0.99 0.95 1.05 1.24 1.09 1.00 1.08 -5.65%
P/EPS 11.19 10.43 13.23 21.05 16.05 16.72 11.85 -3.75%
EY 8.94 9.59 7.56 4.75 6.23 5.98 8.44 3.92%
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.71 0.90 0.80 0.76 0.70 -14.88%

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