[IGB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -0.62%

YoY- -4.87%

Quarter Report

IGB 2Q2016 announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	1,124,879	1,150,308	1,152,055	1,101,836	1,111,226	1,165,294	1,182,361	-3.26%
YoY %	-2.21%	-0.15%	4.56%	-0.85%	-4.64%	-1.44%	-	-
Horiz. %	95.14%	97.29%	97.44%	93.19%	93.98%	98.56%	100.00%	-
PBT	569,508	534,973	533,426	382,146	397,197	427,040	446,842	17.53%
YoY %	6.46%	0.29%	39.59%	-3.79%	-6.99%	-4.43%	-	-
Horiz. %	127.45%	119.72%	119.38%	85.52%	88.89%	95.57%	100.00%	-
Tax	-48,290	-79,920	-76,866	-69,043	-81,854	-92,456	-104,962	-40.37%
YoY %	39.58%	-3.97%	-11.33%	15.65%	11.47%	11.91%	-	-
Horiz. %	46.01%	76.14%	73.23%	65.78%	77.98%	88.09%	100.00%	-
NP	521,218	455,053	456,560	313,103	315,343	334,584	341,880	32.42%
YoY %	14.54%	-0.33%	45.82%	-0.71%	-5.75%	-2.13%	-	-
Horiz. %	152.46%	133.10%	133.54%	91.58%	92.24%	97.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,437	297,993	305,312	202,292	203,564	216,902	224,956	37.14%
YoY %	21.29%	-2.40%	50.93%	-0.62%	-6.15%	-3.58%	-	-
Horiz. %	160.67%	132.47%	135.72%	89.93%	90.49%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.48%	14.94%	14.41%	18.07%	20.61%	21.65%	23.49%	-
YoY %	-43.24%	3.68%	-20.25%	-12.32%	-4.80%	-7.83%	-	-
Horiz. %	36.10%	63.60%	61.35%	76.93%	87.74%	92.17%	100.00%	-
Total Cost	603,661	695,255	695,495	788,733	795,883	830,710	840,481	-19.78%
YoY %	-13.17%	-0.03%	-11.82%	-0.90%	-4.19%	-1.16%	-	-
Horiz. %	71.82%	82.72%	82.75%	93.84%	94.69%	98.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,532,108	4,502,744	4,428,341	4,344,132	4,304,253	4,473,101	4,381,907	2.27%
YoY %	0.65%	1.68%	1.94%	0.93%	-3.77%	2.08%	-	-
Horiz. %	103.43%	102.76%	101.06%	99.14%	98.23%	102.08%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	133,507	133,507	134,998	134,998	136,400	136,400	202,176	-24.14%
YoY %	0.00%	-1.10%	0.00%	-1.03%	0.00%	-32.53%	-	-
Horiz. %	66.04%	66.04%	66.77%	66.77%	67.47%	67.47%	100.00%	-
Div Payout %	36.94%	44.80%	44.22%	66.73%	67.01%	62.89%	89.87%	-
YoY %	-17.54%	1.31%	-33.73%	-0.42%	6.55%	-30.02%	-	-
Horiz. %	41.10%	49.85%	49.20%	74.25%	74.56%	69.98%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	4,532,108	4,502,744	4,428,341	4,344,132	4,304,253	4,473,101	4,381,907	2.27%
YoY %	0.65%	1.68%	1.94%	0.93%	-3.77%	2.08%	-	-
Horiz. %	103.43%	102.76%	101.06%	99.14%	98.23%	102.08%	100.00%	-
NOSH	1,364,000	1,364,000	1,334,360	1,335,259	1,335,231	1,364,707	1,366,484	-0.12%
YoY %	0.00%	2.22%	-0.07%	0.00%	-2.16%	-0.13%	-	-
Horiz. %	99.82%	99.82%	97.65%	97.71%	97.71%	99.87%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	46.34%	39.56%	39.63%	28.42%	28.38%	28.71%	28.92%	-
YoY %	17.14%	-0.18%	39.44%	0.14%	-1.15%	-0.73%	-	-
Horiz. %	160.24%	136.79%	137.03%	98.27%	98.13%	99.27%	100.00%	-
ROE	7.98%	6.62%	6.89%	4.66%	4.73%	4.85%	5.13%	-
YoY %	20.54%	-3.92%	47.85%	-1.48%	-2.47%	-5.46%	-	-
Horiz. %	155.56%	129.04%	134.31%	90.84%	92.20%	94.54%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	84.27	86.17	86.34	82.52	83.22	85.39	86.53	-1.74%
YoY %	-2.20%	-0.20%	4.63%	-0.84%	-2.54%	-1.32%	-	-
Horiz. %	97.39%	99.58%	99.78%	95.37%	96.17%	98.68%	100.00%	-
EPS	27.08	22.32	22.88	15.15	15.25	15.89	16.46	39.32%
YoY %	21.33%	-2.45%	51.02%	-0.66%	-4.03%	-3.46%	-	-
Horiz. %	164.52%	135.60%	139.00%	92.04%	92.65%	96.54%	100.00%	-
DPS	10.00	10.00	10.12	10.11	10.22	10.00	15.00	-23.66%
YoY %	0.00%	-1.19%	0.10%	-1.08%	2.20%	-33.33%	-	-
Horiz. %	66.67%	66.67%	67.47%	67.40%	68.13%	66.67%	100.00%	-
NAPS	3.3951	3.3731	3.3187	3.2534	3.2236	3.2777	3.2067	3.87%
YoY %	0.65%	1.64%	2.01%	0.92%	-1.65%	2.21%	-	-
Horiz. %	105.88%	105.19%	103.49%	101.46%	100.53%	102.21%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,259
RPS	82.03	83.88	84.01	80.35	81.03	84.97	86.22	-3.26%
YoY %	-2.21%	-0.15%	4.56%	-0.84%	-4.64%	-1.45%	-	-
Horiz. %	95.14%	97.29%	97.44%	93.19%	93.98%	98.55%	100.00%	-
EPS	26.36	21.73	22.26	14.75	14.84	15.82	16.40	37.17%
YoY %	21.31%	-2.38%	50.92%	-0.61%	-6.19%	-3.54%	-	-
Horiz. %	160.73%	132.50%	135.73%	89.94%	90.49%	96.46%	100.00%	-
DPS	9.74	9.74	9.84	9.84	9.95	9.95	14.74	-24.11%
YoY %	0.00%	-1.02%	0.00%	-1.11%	0.00%	-32.50%	-	-
Horiz. %	66.08%	66.08%	66.76%	66.76%	67.50%	67.50%	100.00%	-
NAPS	3.3049	3.2834	3.2292	3.1678	3.1387	3.2618	3.1953	2.27%
YoY %	0.65%	1.68%	1.94%	0.93%	-3.77%	2.08%	-	-
Horiz. %	103.43%	102.76%	101.06%	99.14%	98.23%	102.08%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.95	2.41	2.47	2.45	2.50	2.30	2.55	-
P/RPS	3.50	2.80	2.86	2.97	3.00	2.69	2.95	12.06%
YoY %	25.00%	-2.10%	-3.70%	-1.00%	11.52%	-8.81%	-	-
Horiz. %	118.64%	94.92%	96.95%	100.68%	101.69%	91.19%	100.00%	-
P/EPS	10.90	10.80	10.80	16.17	16.40	14.47	15.49	-20.86%
YoY %	0.93%	0.00%	-33.21%	-1.40%	13.34%	-6.58%	-	-
Horiz. %	70.37%	69.72%	69.72%	104.39%	105.87%	93.42%	100.00%	-
EY	9.18	9.26	9.26	6.18	6.10	6.91	6.46	26.37%
YoY %	-0.86%	0.00%	49.84%	1.31%	-11.72%	6.97%	-	-
Horiz. %	142.11%	143.34%	143.34%	95.67%	94.43%	106.97%	100.00%	-
DY	3.39	4.15	4.10	4.13	4.09	4.35	5.88	-30.70%
YoY %	-18.31%	1.22%	-0.73%	0.98%	-5.98%	-26.02%	-	-
Horiz. %	57.65%	70.58%	69.73%	70.24%	69.56%	73.98%	100.00%	-
P/NAPS	0.87	0.71	0.74	0.75	0.78	0.70	0.80	5.74%
YoY %	22.54%	-4.05%	-1.33%	-3.85%	11.43%	-12.50%	-	-
Horiz. %	108.75%	88.75%	92.50%	93.75%	97.50%	87.50%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	21/02/17	23/11/16	25/08/16	24/05/16	23/02/16	25/11/15	-
Price	2.95	2.43	2.48	2.68	2.40	2.36	2.37	-
P/RPS	3.50	2.82	2.87	3.25	2.88	2.76	2.74	17.71%
YoY %	24.11%	-1.74%	-11.69%	12.85%	4.35%	0.73%	-	-
Horiz. %	127.74%	102.92%	104.74%	118.61%	105.11%	100.73%	100.00%	-
P/EPS	10.90	10.89	10.84	17.69	15.74	14.85	14.40	-16.92%
YoY %	0.09%	0.46%	-38.72%	12.39%	5.99%	3.12%	-	-
Horiz. %	75.69%	75.62%	75.28%	122.85%	109.31%	103.12%	100.00%	-
EY	9.18	9.19	9.23	5.65	6.35	6.73	6.95	20.36%
YoY %	-0.11%	-0.43%	63.36%	-11.02%	-5.65%	-3.17%	-	-
Horiz. %	132.09%	132.23%	132.81%	81.29%	91.37%	96.83%	100.00%	-
DY	3.39	4.12	4.08	3.77	4.26	4.24	6.33	-34.02%
YoY %	-17.72%	0.98%	8.22%	-11.50%	0.47%	-33.02%	-	-
Horiz. %	53.55%	65.09%	64.45%	59.56%	67.30%	66.98%	100.00%	-
P/NAPS	0.87	0.72	0.75	0.82	0.74	0.72	0.74	11.38%
YoY %	20.83%	-4.00%	-8.54%	10.81%	2.78%	-2.70%	-	-
Horiz. %	117.57%	97.30%	101.35%	110.81%	100.00%	97.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos