[IGBB] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 252.92%
YoY- 269.8%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 301,630 294,544 365,501 327,117 323,674 319,980 324,070 -4.66%
PBT 93,242 97,458 121,490 117,476 95,925 119,810 120,782 -15.83%
Tax -27,489 -29,328 -33,903 -25,394 -24,547 -21,363 -33,253 -11.90%
NP 65,753 68,130 87,587 92,082 71,378 98,447 87,529 -17.34%
-
NP to SH 22,492 24,995 33,388 45,700 12,949 24,595 19,289 10.77%
-
Tax Rate 29.48% 30.09% 27.91% 21.62% 25.59% 17.83% 27.53% -
Total Cost 235,877 226,414 277,914 235,035 252,296 221,533 236,541 -0.18%
-
Net Worth 2,376,857 2,371,788 2,323,172 1,895,922 1,793,406 1,773,269 1,698,141 25.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 12,163 - - - - - -
Div Payout % - 48.66% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,376,857 2,371,788 2,323,172 1,895,922 1,793,406 1,773,269 1,698,141 25.10%
NOSH 607,891 608,150 608,160 607,667 607,934 607,283 591,687 1.81%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.80% 23.13% 23.96% 28.15% 22.05% 30.77% 27.01% -
ROE 0.95% 1.05% 1.44% 2.41% 0.72% 1.39% 1.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 49.62 48.43 60.10 53.83 53.24 52.69 54.77 -6.36%
EPS 3.70 4.11 5.49 7.52 2.13 4.05 3.26 8.79%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.90 3.82 3.12 2.95 2.92 2.87 22.87%
Adjusted Per Share Value based on latest NOSH - 607,667
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.31 32.53 40.37 36.13 35.75 35.34 35.79 -4.67%
EPS 2.48 2.76 3.69 5.05 1.43 2.72 2.13 10.66%
DPS 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6251 2.6195 2.5658 2.094 1.9807 1.9585 1.8755 25.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.21 2.23 2.39 2.36 2.38 2.33 2.04 -
P/RPS 4.45 4.60 3.98 4.38 4.47 4.42 3.72 12.67%
P/EPS 59.73 54.26 43.53 31.38 111.74 57.53 62.58 -3.05%
EY 1.67 1.84 2.30 3.19 0.89 1.74 1.60 2.89%
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.63 0.76 0.81 0.80 0.71 -13.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 -
Price 2.58 2.15 2.29 2.24 2.65 2.35 2.18 -
P/RPS 5.20 4.44 3.81 4.16 4.98 4.46 3.98 19.49%
P/EPS 69.73 52.31 41.71 29.79 124.41 58.02 66.87 2.82%
EY 1.43 1.91 2.40 3.36 0.80 1.72 1.50 -3.13%
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.60 0.72 0.90 0.80 0.76 -8.96%

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