[IGB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 50.93%
YoY- 35.72%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,108,944 1,124,879 1,150,308 1,152,055 1,101,836 1,111,226 1,165,294 -3.25%
PBT 597,084 569,508 534,973 533,426 382,146 397,197 427,040 25.06%
Tax -54,577 -48,290 -79,920 -76,866 -69,043 -81,854 -92,456 -29.65%
NP 542,507 521,218 455,053 456,560 313,103 315,343 334,584 38.05%
-
NP to SH 383,655 361,437 297,993 305,312 202,292 203,564 216,902 46.30%
-
Tax Rate 9.14% 8.48% 14.94% 14.41% 18.07% 20.61% 21.65% -
Total Cost 566,437 603,661 695,255 695,495 788,733 795,883 830,710 -22.54%
-
Net Worth 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4,304,253 4,473,101 1.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 133,489 133,507 133,507 134,998 134,998 136,400 136,400 -1.42%
Div Payout % 34.79% 36.94% 44.80% 44.22% 66.73% 67.01% 62.89% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4,304,253 4,473,101 1.87%
NOSH 1,364,000 1,364,000 1,364,000 1,334,360 1,335,259 1,335,231 1,364,707 -0.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 48.92% 46.34% 39.56% 39.63% 28.42% 28.38% 28.71% -
ROE 8.34% 7.98% 6.62% 6.89% 4.66% 4.73% 4.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.07 84.27 86.17 86.34 82.52 83.22 85.39 -1.82%
EPS 28.74 27.08 22.32 22.88 15.15 15.25 15.89 48.50%
DPS 10.00 10.00 10.00 10.12 10.11 10.22 10.00 0.00%
NAPS 3.4456 3.3951 3.3731 3.3187 3.2534 3.2236 3.2777 3.38%
Adjusted Per Share Value based on latest NOSH - 1,334,360
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 80.87 82.03 83.88 84.01 80.35 81.03 84.97 -3.24%
EPS 27.98 26.36 21.73 22.26 14.75 14.84 15.82 46.30%
DPS 9.73 9.74 9.74 9.84 9.84 9.95 9.95 -1.48%
NAPS 3.354 3.3049 3.2834 3.2292 3.1678 3.1387 3.2618 1.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.87 2.95 2.41 2.47 2.45 2.50 2.30 -
P/RPS 3.45 3.50 2.80 2.86 2.97 3.00 2.69 18.06%
P/EPS 9.99 10.90 10.80 10.80 16.17 16.40 14.47 -21.90%
EY 10.01 9.18 9.26 9.26 6.18 6.10 6.91 28.05%
DY 3.48 3.39 4.15 4.10 4.13 4.09 4.35 -13.83%
P/NAPS 0.83 0.87 0.71 0.74 0.75 0.78 0.70 12.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 24/05/16 23/02/16 -
Price 2.83 2.95 2.43 2.48 2.68 2.40 2.36 -
P/RPS 3.41 3.50 2.82 2.87 3.25 2.88 2.76 15.15%
P/EPS 9.85 10.90 10.89 10.84 17.69 15.74 14.85 -23.96%
EY 10.16 9.18 9.19 9.23 5.65 6.35 6.73 31.63%
DY 3.53 3.39 4.12 4.08 3.77 4.26 4.24 -11.51%
P/NAPS 0.82 0.87 0.72 0.75 0.82 0.74 0.72 9.06%

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