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

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -47.35%
YoY- -59.71%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB'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 294,544 365,501 327,117 323,674 319,980 324,070 251,935 11.01%
PBT 97,458 121,490 117,476 95,925 119,810 120,782 71,051 23.52%
Tax -29,328 -33,903 -25,394 -24,547 -21,363 -33,253 -28,823 1.16%
NP 68,130 87,587 92,082 71,378 98,447 87,529 42,228 37.68%
-
NP to SH 24,995 33,388 45,700 12,949 24,595 19,289 12,358 60.13%
-
Tax Rate 30.09% 27.91% 21.62% 25.59% 17.83% 27.53% 40.57% -
Total Cost 226,414 277,914 235,035 252,296 221,533 236,541 209,707 5.25%
-
Net Worth 2,371,788 2,323,172 1,895,922 1,793,406 1,773,269 1,698,141 1,732,485 23.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,163 - - - - - - -
Div Payout % 48.66% - - - - - - -
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 2,371,788 2,323,172 1,895,922 1,793,406 1,773,269 1,698,141 1,732,485 23.36%
NOSH 608,150 608,160 607,667 607,934 607,283 591,687 591,291 1.89%
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 23.13% 23.96% 28.15% 22.05% 30.77% 27.01% 16.76% -
ROE 1.05% 1.44% 2.41% 0.72% 1.39% 1.14% 0.71% -
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 48.43 60.10 53.83 53.24 52.69 54.77 42.61 8.93%
EPS 4.11 5.49 7.52 2.13 4.05 3.26 2.09 57.15%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.82 3.12 2.95 2.92 2.87 2.93 21.06%
Adjusted Per Share Value based on latest NOSH - 607,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.69 26.91 24.09 23.83 23.56 23.86 18.55 11.02%
EPS 1.84 2.46 3.36 0.95 1.81 1.42 0.91 60.10%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7463 1.7106 1.396 1.3205 1.3057 1.2503 1.2756 23.36%
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 2.23 2.39 2.36 2.38 2.33 2.04 2.04 -
P/RPS 4.60 3.98 4.38 4.47 4.42 3.72 4.79 -2.66%
P/EPS 54.26 43.53 31.38 111.74 57.53 62.58 97.61 -32.46%
EY 1.84 2.30 3.19 0.89 1.74 1.60 1.02 48.34%
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.76 0.81 0.80 0.71 0.70 -12.83%
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 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.15 2.29 2.24 2.65 2.35 2.18 2.06 -
P/RPS 4.44 3.81 4.16 4.98 4.46 3.98 4.83 -5.47%
P/EPS 52.31 41.71 29.79 124.41 58.02 66.87 98.56 -34.52%
EY 1.91 2.40 3.36 0.80 1.72 1.50 1.01 53.10%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.72 0.90 0.80 0.76 0.70 -14.88%

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