[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.91%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 943,279 592,547 304,908 1,282,579 961,675 660,045 365,501 87.82%
PBT 407,963 168,474 90,320 390,379 312,190 218,948 121,490 123.74%
Tax -64,002 -29,789 -16,092 -103,486 -90,720 -63,231 -33,903 52.56%
NP 343,961 138,685 74,228 286,893 221,470 155,717 87,587 148.29%
-
NP to SH 148,738 52,946 31,013 109,105 80,875 58,383 33,388 170.00%
-
Tax Rate 15.69% 17.68% 17.82% 26.51% 29.06% 28.88% 27.91% -
Total Cost 599,318 453,862 230,680 995,686 740,205 504,328 277,914 66.68%
-
Net Worth 2,516,450 2,425,425 2,414,149 2,429,955 2,375,817 2,369,341 2,323,172 5.45%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,156 12,157 - 12,149 12,152 12,150 - -
Div Payout % 8.17% 22.96% - 11.14% 15.03% 20.81% - -
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 2,516,450 2,425,425 2,414,149 2,429,955 2,375,817 2,369,341 2,323,172 5.45%
NOSH 607,838 607,876 608,098 607,488 607,625 607,523 608,160 -0.03%
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 36.46% 23.40% 24.34% 22.37% 23.03% 23.59% 23.96% -
ROE 5.91% 2.18% 1.28% 4.49% 3.40% 2.46% 1.44% -
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 155.19 97.48 50.14 211.13 158.27 108.65 60.10 87.89%
EPS 24.47 8.71 5.10 17.96 13.31 9.61 5.49 170.10%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 4.14 3.99 3.97 4.00 3.91 3.90 3.82 5.49%
Adjusted Per Share Value based on latest NOSH - 607,096
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 69.45 43.63 22.45 94.44 70.81 48.60 26.91 87.82%
EPS 10.95 3.90 2.28 8.03 5.95 4.30 2.46 169.85%
DPS 0.90 0.90 0.00 0.89 0.89 0.89 0.00 -
NAPS 1.8529 1.7858 1.7775 1.7892 1.7493 1.7445 1.7106 5.45%
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 2.68 2.64 2.53 2.28 2.21 2.23 2.39 -
P/RPS 1.73 2.71 5.05 1.08 1.40 2.05 3.98 -42.53%
P/EPS 10.95 30.31 49.61 12.69 16.60 23.20 43.53 -60.05%
EY 9.13 3.30 2.02 7.88 6.02 4.31 2.30 150.07%
DY 0.75 0.76 0.00 0.88 0.90 0.90 0.00 -
P/NAPS 0.65 0.66 0.64 0.57 0.57 0.57 0.63 2.09%
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 26/08/16 25/05/16 26/02/16 26/11/15 19/08/15 28/05/15 -
Price 2.47 2.59 2.75 2.27 2.58 2.15 2.29 -
P/RPS 1.59 2.66 5.48 1.08 1.63 1.98 3.81 -44.06%
P/EPS 10.09 29.74 53.92 12.64 19.38 22.37 41.71 -61.07%
EY 9.91 3.36 1.85 7.91 5.16 4.47 2.40 156.71%
DY 0.81 0.77 0.00 0.88 0.78 0.93 0.00 -
P/NAPS 0.60 0.65 0.69 0.57 0.66 0.55 0.60 0.00%

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 ⃤ & 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