[IGBB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.01%
YoY- 73.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 287,639 304,908 319,116 301,630 294,544 365,501 327,117 -8.22%
PBT 78,154 90,320 78,189 93,242 97,458 121,490 117,476 -23.81%
Tax -13,697 -16,092 -12,766 -27,489 -29,328 -33,903 -25,394 -33.76%
NP 64,457 74,228 65,423 65,753 68,130 87,587 92,082 -21.18%
-
NP to SH 21,933 31,013 28,230 22,492 24,995 33,388 45,700 -38.72%
-
Tax Rate 17.53% 17.82% 16.33% 29.48% 30.09% 27.91% 21.62% -
Total Cost 223,182 230,680 253,693 235,877 226,414 277,914 235,035 -3.39%
-
Net Worth 2,424,173 2,414,149 2,428,387 2,376,857 2,371,788 2,323,172 1,895,922 17.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,151 - - - 12,163 - - -
Div Payout % 55.40% - - - 48.66% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,424,173 2,414,149 2,428,387 2,376,857 2,371,788 2,323,172 1,895,922 17.82%
NOSH 607,562 608,098 607,096 607,891 608,150 608,160 607,667 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.41% 24.34% 20.50% 21.80% 23.13% 23.96% 28.15% -
ROE 0.90% 1.28% 1.16% 0.95% 1.05% 1.44% 2.41% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 47.34 50.14 52.56 49.62 48.43 60.10 53.83 -8.21%
EPS 3.61 5.10 4.65 3.70 4.11 5.49 7.52 -38.71%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.99 3.97 4.00 3.91 3.90 3.82 3.12 17.83%
Adjusted Per Share Value based on latest NOSH - 607,891
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.62 22.92 23.99 22.68 22.14 27.48 24.59 -8.23%
EPS 1.65 2.33 2.12 1.69 1.88 2.51 3.44 -38.75%
DPS 0.91 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 1.8225 1.815 1.8257 1.7869 1.7831 1.7466 1.4254 17.81%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.64 2.53 2.28 2.21 2.23 2.39 2.36 -
P/RPS 5.58 5.05 4.34 4.45 4.60 3.98 4.38 17.53%
P/EPS 73.13 49.61 49.03 59.73 54.26 43.53 31.38 75.86%
EY 1.37 2.02 2.04 1.67 1.84 2.30 3.19 -43.10%
DY 0.76 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 0.66 0.64 0.57 0.57 0.57 0.63 0.76 -8.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 26/02/16 26/11/15 19/08/15 28/05/15 17/02/15 -
Price 2.59 2.75 2.27 2.58 2.15 2.29 2.24 -
P/RPS 5.47 5.48 4.32 5.20 4.44 3.81 4.16 20.04%
P/EPS 71.75 53.92 48.82 69.73 52.31 41.71 29.79 79.77%
EY 1.39 1.85 2.05 1.43 1.91 2.40 3.36 -44.50%
DY 0.77 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.65 0.69 0.57 0.66 0.55 0.60 0.72 -6.59%

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