[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.32%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,282,579 961,675 660,045 365,501 1,288,979 967,724 644,050 58.08%
PBT 390,379 312,190 218,948 121,490 450,191 336,517 240,592 37.96%
Tax -103,486 -90,720 -63,231 -33,903 -102,782 -79,163 -54,616 52.94%
NP 286,893 221,470 155,717 87,587 347,409 257,354 185,976 33.40%
-
NP to SH 109,105 80,875 58,383 33,388 102,165 56,833 43,884 83.21%
-
Tax Rate 26.51% 29.06% 28.88% 27.91% 22.83% 23.52% 22.70% -
Total Cost 995,686 740,205 504,328 277,914 941,570 710,370 458,074 67.56%
-
Net Worth 2,429,955 2,375,817 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 24.36%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,149 12,152 12,150 - - - - -
Div Payout % 11.14% 15.03% 20.81% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,429,955 2,375,817 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 24.36%
NOSH 607,488 607,625 607,523 608,160 603,455 602,044 599,508 0.88%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.37% 23.03% 23.59% 23.96% 26.95% 26.59% 28.88% -
ROE 4.49% 3.40% 2.46% 1.44% 5.37% 3.20% 2.51% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 211.13 158.27 108.65 60.10 213.60 160.74 107.43 56.70%
EPS 17.96 13.31 9.61 5.49 16.93 9.44 7.32 81.61%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.91 3.90 3.82 3.15 2.95 2.92 23.27%
Adjusted Per Share Value based on latest NOSH - 608,160
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 96.42 72.30 49.62 27.48 96.91 72.75 48.42 58.08%
EPS 8.20 6.08 4.39 2.51 7.68 4.27 3.30 83.15%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 1.8268 1.7861 1.7813 1.7466 1.4291 1.3352 1.3161 24.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.28 2.21 2.23 2.39 2.36 2.38 2.33 -
P/RPS 1.08 1.40 2.05 3.98 1.10 1.48 2.17 -37.11%
P/EPS 12.69 16.60 23.20 43.53 13.94 25.21 31.83 -45.74%
EY 7.88 6.02 4.31 2.30 7.17 3.97 3.14 84.36%
DY 0.88 0.90 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.57 0.63 0.75 0.81 0.80 -20.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 -
Price 2.27 2.58 2.15 2.29 2.24 2.65 2.35 -
P/RPS 1.08 1.63 1.98 3.81 1.05 1.65 2.19 -37.50%
P/EPS 12.64 19.38 22.37 41.71 13.23 28.07 32.10 -46.18%
EY 7.91 5.16 4.47 2.40 7.56 3.56 3.11 86.01%
DY 0.88 0.78 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.55 0.60 0.71 0.90 0.80 -20.17%

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