[IGB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.02%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 606,187 334,275 1,173,815 874,669 584,911 294,068 1,087,320 -32.33%
PBT 238,060 129,402 422,210 314,788 228,380 115,553 400,799 -29.40%
Tax -53,594 -28,927 -93,130 -67,460 -47,214 -28,696 -95,863 -32.20%
NP 184,466 100,475 329,080 247,328 181,166 86,857 304,936 -28.53%
-
NP to SH 120,496 65,145 218,111 158,743 125,967 59,209 207,707 -30.51%
-
Tax Rate 22.51% 22.35% 22.06% 21.43% 20.67% 24.83% 23.92% -
Total Cost 421,721 233,800 844,735 627,341 403,745 207,211 782,384 -33.84%
-
Net Worth 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 2.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 68,231 - 133,892 - - - 104,482 -24.78%
Div Payout % 56.63% - 61.39% - - - 50.30% -
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 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 4,441,100 4,275,414 2.29%
NOSH 1,364,620 1,365,723 1,338,925 1,340,446 1,343,085 1,350,740 1,393,096 -1.37%
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 30.43% 30.06% 28.04% 28.28% 30.97% 29.54% 28.04% -
ROE 2.72% 1.50% 5.05% 3.95% 2.82% 1.33% 4.86% -
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 44.42 24.48 87.67 65.25 43.55 21.77 78.05 -31.39%
EPS 8.83 4.77 16.29 11.84 9.37 4.39 14.81 -29.22%
DPS 5.00 0.00 10.00 0.00 0.00 0.00 7.50 -23.74%
NAPS 3.2413 3.1775 3.2253 3.00 3.3239 3.2879 3.069 3.71%
Adjusted Per Share Value based on latest NOSH - 1,341,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.20 24.38 85.60 63.78 42.65 21.44 79.29 -32.33%
EPS 8.79 4.75 15.90 11.58 9.19 4.32 15.15 -30.50%
DPS 4.98 0.00 9.76 0.00 0.00 0.00 7.62 -24.74%
NAPS 3.2254 3.1645 3.149 2.9324 3.2554 3.2385 3.1177 2.29%
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 2.85 2.80 2.60 2.87 2.68 2.71 2.72 -
P/RPS 6.42 11.44 2.97 4.40 6.15 12.45 3.48 50.58%
P/EPS 32.28 58.70 15.96 24.23 28.57 61.82 18.24 46.46%
EY 3.10 1.70 6.27 4.13 3.50 1.62 5.48 -31.67%
DY 1.75 0.00 3.85 0.00 0.00 0.00 2.76 -26.25%
P/NAPS 0.88 0.88 0.81 0.96 0.81 0.82 0.89 -0.75%
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 18/08/15 22/05/15 16/02/15 25/11/14 27/08/14 28/05/14 26/02/14 -
Price 2.60 2.85 2.74 2.90 2.87 2.72 2.63 -
P/RPS 5.85 11.64 3.13 4.44 6.59 12.49 3.37 44.58%
P/EPS 29.45 59.75 16.82 24.49 30.60 62.05 17.64 40.86%
EY 3.40 1.67 5.95 4.08 3.27 1.61 5.67 -28.95%
DY 1.92 0.00 3.65 0.00 0.00 0.00 2.85 -23.20%
P/NAPS 0.80 0.90 0.85 0.97 0.86 0.83 0.86 -4.71%

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