[IGB] QoQ 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- -50.9%
YoY- -42.66%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 271,912 334,275 301,688 289,758 290,843 294,068 311,818 -8.74%
PBT 108,658 129,402 107,421 86,408 112,827 115,553 87,764 15.34%
Tax -24,668 -28,927 -25,670 -20,246 -18,518 -28,696 -23,654 2.84%
NP 83,990 100,475 81,751 66,162 94,309 86,857 64,110 19.78%
-
NP to SH 55,350 65,145 59,367 32,776 66,758 59,209 40,900 22.41%
-
Tax Rate 22.70% 22.35% 23.90% 23.43% 16.41% 24.83% 26.95% -
Total Cost 187,922 233,800 219,937 223,596 196,534 207,211 247,708 -16.86%
-
Net Worth 4,418,866 4,339,585 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 68,165 - 13,401 - - - 34,784 56.79%
Div Payout % 123.15% - 22.57% - - - 85.05% -
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 4,418,866 4,339,585 4,293,721 4,024,000 4,469,134 4,441,100 4,174,095 3.88%
NOSH 1,363,300 1,365,723 1,340,112 1,341,333 1,344,545 1,350,740 1,391,365 -1.35%
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 30.89% 30.06% 27.10% 22.83% 32.43% 29.54% 20.56% -
ROE 1.25% 1.50% 1.38% 0.81% 1.49% 1.33% 0.98% -
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 19.95 24.48 22.51 21.60 21.63 21.77 22.41 -7.47%
EPS 4.06 4.77 4.43 2.44 4.97 4.39 2.92 24.64%
DPS 5.00 0.00 1.00 0.00 0.00 0.00 2.50 58.94%
NAPS 3.2413 3.1775 3.204 3.00 3.3239 3.2879 3.00 5.30%
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 19.83 24.38 22.00 21.13 21.21 21.44 22.74 -8.74%
EPS 4.04 4.75 4.33 2.39 4.87 4.32 2.98 22.56%
DPS 4.97 0.00 0.98 0.00 0.00 0.00 2.54 56.63%
NAPS 3.2223 3.1645 3.131 2.9343 3.2589 3.2385 3.0438 3.88%
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 14.29 11.44 11.55 13.29 12.39 12.45 12.14 11.51%
P/EPS 70.20 58.70 58.69 117.45 53.98 61.82 92.53 -16.85%
EY 1.42 1.70 1.70 0.85 1.85 1.62 1.08 20.07%
DY 1.75 0.00 0.38 0.00 0.00 0.00 0.92 53.70%
P/NAPS 0.88 0.88 0.81 0.96 0.81 0.82 0.91 -2.21%
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 13.04 11.64 12.17 13.42 13.27 12.49 11.74 7.27%
P/EPS 64.04 59.75 61.85 118.68 57.80 62.05 89.47 -20.03%
EY 1.56 1.67 1.62 0.84 1.73 1.61 1.12 24.79%
DY 1.92 0.00 0.36 0.00 0.00 0.00 0.95 60.05%
P/NAPS 0.80 0.90 0.86 0.97 0.86 0.83 0.88 -6.17%

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