[IGBB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 56.09%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Revenue 327,117 323,674 319,980 324,070 251,935 32,886 27,432 473.45%
PBT 117,476 95,925 119,810 120,782 71,051 37,511 32,917 145.09%
Tax -25,394 -24,547 -21,363 -33,253 -28,823 -4,560 15,612 -
NP 92,082 71,378 98,447 87,529 42,228 32,951 48,529 57.03%
-
NP to SH 45,700 12,949 24,595 19,289 12,358 32,138 47,097 -2.09%
-
Tax Rate 21.62% 25.59% 17.83% 27.53% 40.57% 12.16% -47.43% -
Total Cost 235,035 252,296 221,533 236,541 209,707 -65 -21,097 -
-
Net Worth 1,895,922 1,793,406 1,773,269 1,698,141 1,732,485 1,503,324 1,453,178 20.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Net Worth 1,895,922 1,793,406 1,773,269 1,698,141 1,732,485 1,503,324 1,453,178 20.61%
NOSH 607,667 607,934 607,283 591,687 591,291 591,860 583,605 2.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
NP Margin 28.15% 22.05% 30.77% 27.01% 16.76% 100.20% 176.91% -
ROE 2.41% 0.72% 1.39% 1.14% 0.71% 2.14% 3.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 53.83 53.24 52.69 54.77 42.61 5.56 4.70 457.38%
EPS 7.52 2.13 4.05 3.26 2.09 5.43 8.07 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.95 2.92 2.87 2.93 2.54 2.49 17.22%
Adjusted Per Share Value based on latest NOSH - 591,687
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 24.09 23.83 23.56 23.86 18.55 2.42 2.02 473.49%
EPS 3.36 0.95 1.81 1.42 0.91 2.37 3.47 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.396 1.3205 1.3057 1.2503 1.2756 1.1069 1.07 20.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 -
Price 2.36 2.38 2.33 2.04 2.04 1.99 1.99 -
P/RPS 4.38 4.47 4.42 3.72 4.79 35.81 42.34 -79.78%
P/EPS 31.38 111.74 57.53 62.58 97.61 36.65 24.66 18.50%
EY 3.19 0.89 1.74 1.60 1.02 2.73 4.06 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.80 0.71 0.70 0.78 0.80 -3.54%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 -
Price 2.24 2.65 2.35 2.18 2.06 2.00 1.96 -
P/RPS 4.16 4.98 4.46 3.98 4.83 35.99 41.70 -80.29%
P/EPS 29.79 124.41 58.02 66.87 98.56 36.83 24.29 15.46%
EY 3.36 0.80 1.72 1.50 1.01 2.72 4.12 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.80 0.76 0.70 0.79 0.79 -6.32%

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