[IGBB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.82%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,282,233 1,320,090 1,462,004 1,288,979 1,290,298 1,288,100 1,296,280 -0.72%
PBT 416,253 437,896 485,960 450,191 448,689 481,184 483,128 -9.44%
Tax -120,960 -126,462 -135,612 -102,782 -105,550 -109,232 -133,012 -6.13%
NP 295,293 311,434 350,348 347,409 343,138 371,952 350,116 -10.72%
-
NP to SH 107,833 116,766 133,552 102,165 75,777 87,768 77,156 24.97%
-
Tax Rate 29.06% 28.88% 27.91% 22.83% 23.52% 22.70% 27.53% -
Total Cost 986,940 1,008,656 1,111,656 941,570 947,160 916,148 946,164 2.85%
-
Net Worth 2,375,816 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 25.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 16,203 24,300 - - - - - -
Div Payout % 15.03% 20.81% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,375,816 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 25.06%
NOSH 607,625 607,523 608,160 603,455 602,044 599,508 591,687 1.78%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.03% 23.59% 23.96% 26.95% 26.59% 28.88% 27.01% -
ROE 4.54% 4.93% 5.75% 5.37% 4.27% 5.01% 4.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 211.02 217.29 240.40 213.60 214.32 214.86 219.08 -2.46%
EPS 17.75 19.22 21.96 16.93 12.59 14.64 13.04 22.80%
DPS 2.67 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.90 3.82 3.15 2.95 2.92 2.87 22.87%
Adjusted Per Share Value based on latest NOSH - 607,667
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.41 97.20 107.65 94.91 95.00 94.84 95.45 -0.72%
EPS 7.94 8.60 9.83 7.52 5.58 6.46 5.68 24.99%
DPS 1.19 1.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7493 1.7445 1.7106 1.3996 1.3077 1.2889 1.2503 25.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.21 2.23 2.39 2.36 2.38 2.33 2.04 -
P/RPS 1.05 1.03 0.99 1.10 1.11 1.08 0.93 8.41%
P/EPS 12.45 11.60 10.88 13.94 18.91 15.92 15.64 -14.09%
EY 8.03 8.62 9.19 7.17 5.29 6.28 6.39 16.43%
DY 1.21 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.63 0.75 0.81 0.80 0.71 -13.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 -
Price 2.58 2.15 2.29 2.24 2.65 2.35 2.18 -
P/RPS 1.22 0.99 0.95 1.05 1.24 1.09 1.00 14.16%
P/EPS 14.54 11.19 10.43 13.23 21.05 16.05 16.72 -8.88%
EY 6.88 8.94 9.59 7.56 4.75 6.23 5.98 9.78%
DY 1.03 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.60 0.71 0.90 0.80 0.76 -8.96%

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