[IGB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -2.4%

YoY- 37.39%

Quarter Report

IGB 4Q2016 announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,043,952	1,108,944	1,124,879	1,150,308	1,152,055	1,101,836	1,111,226	-4.07%
YoY %	-5.86%	-1.42%	-2.21%	-0.15%	4.56%	-0.85%	-	-
Horiz. %	93.95%	99.79%	101.23%	103.52%	103.67%	99.15%	100.00%	-
PBT	469,972	597,084	569,508	534,973	533,426	382,146	397,197	11.85%
YoY %	-21.29%	4.84%	6.46%	0.29%	39.59%	-3.79%	-	-
Horiz. %	118.32%	150.32%	143.38%	134.69%	134.30%	96.21%	100.00%	-
Tax	-51,135	-54,577	-48,290	-79,920	-76,866	-69,043	-81,854	-26.90%
YoY %	6.31%	-13.02%	39.58%	-3.97%	-11.33%	15.65%	-	-
Horiz. %	62.47%	66.68%	59.00%	97.64%	93.91%	84.35%	100.00%	-
NP	418,837	542,507	521,218	455,053	456,560	313,103	315,343	20.80%
YoY %	-22.80%	4.08%	14.54%	-0.33%	45.82%	-0.71%	-	-
Horiz. %	132.82%	172.04%	165.29%	144.30%	144.78%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	298,162	383,655	361,437	297,993	305,312	202,292	203,564	28.94%
YoY %	-22.28%	6.15%	21.29%	-2.40%	50.93%	-0.62%	-	-
Horiz. %	146.47%	188.47%	177.55%	146.39%	149.98%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.88%	9.14%	8.48%	14.94%	14.41%	18.07%	20.61%	-
YoY %	19.04%	7.78%	-43.24%	3.68%	-20.25%	-12.32%	-	-
Horiz. %	52.79%	44.35%	41.15%	72.49%	69.92%	87.68%	100.00%	-
Total Cost	625,115	566,437	603,661	695,255	695,495	788,733	795,883	-14.85%
YoY %	10.36%	-6.17%	-13.17%	-0.03%	-11.82%	-0.90%	-	-
Horiz. %	78.54%	71.17%	75.85%	87.36%	87.39%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,594,076	4,599,521	4,532,108	4,502,744	4,428,341	4,344,132	4,304,253	4.43%
YoY %	-0.12%	1.49%	0.65%	1.68%	1.94%	0.93%	-	-
Horiz. %	106.73%	106.86%	105.29%	104.61%	102.88%	100.93%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	133,489	133,489	133,507	133,507	134,998	134,998	136,400	-1.42%
YoY %	0.00%	-0.01%	0.00%	-1.10%	0.00%	-1.03%	-	-
Horiz. %	97.87%	97.87%	97.88%	97.88%	98.97%	98.97%	100.00%	-
Div Payout %	44.77%	34.79%	36.94%	44.80%	44.22%	66.73%	67.01%	-
YoY %	28.69%	-5.82%	-17.54%	1.31%	-33.73%	-0.42%	-	-
Horiz. %	66.81%	51.92%	55.13%	66.86%	65.99%	99.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	4,594,076	4,599,521	4,532,108	4,502,744	4,428,341	4,344,132	4,304,253	4.43%
YoY %	-0.12%	1.49%	0.65%	1.68%	1.94%	0.93%	-	-
Horiz. %	106.73%	106.86%	105.29%	104.61%	102.88%	100.93%	100.00%	-
NOSH	1,365,298	1,364,000	1,364,000	1,364,000	1,334,360	1,335,259	1,335,231	1.49%
YoY %	0.10%	0.00%	0.00%	2.22%	-0.07%	0.00%	-	-
Horiz. %	102.25%	102.15%	102.15%	102.15%	99.93%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	40.12%	48.92%	46.34%	39.56%	39.63%	28.42%	28.38%	-
YoY %	-17.99%	5.57%	17.14%	-0.18%	39.44%	0.14%	-	-
Horiz. %	141.37%	172.37%	163.28%	139.39%	139.64%	100.14%	100.00%	-
ROE	6.49%	8.34%	7.98%	6.62%	6.89%	4.66%	4.73%	-
YoY %	-22.18%	4.51%	20.54%	-3.92%	47.85%	-1.48%	-	-
Horiz. %	137.21%	176.32%	168.71%	139.96%	145.67%	98.52%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	78.20	83.07	84.27	86.17	86.34	82.52	83.22	-4.05%
YoY %	-5.86%	-1.42%	-2.20%	-0.20%	4.63%	-0.84%	-	-
Horiz. %	93.97%	99.82%	101.26%	103.54%	103.75%	99.16%	100.00%	-
EPS	22.34	28.74	27.08	22.32	22.88	15.15	15.25	28.95%
YoY %	-22.27%	6.13%	21.33%	-2.45%	51.02%	-0.66%	-	-
Horiz. %	146.49%	188.46%	177.57%	146.36%	150.03%	99.34%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.12	10.11	10.22	-1.43%
YoY %	0.00%	0.00%	0.00%	-1.19%	0.10%	-1.08%	-	-
Horiz. %	97.85%	97.85%	97.85%	97.85%	99.02%	98.92%	100.00%	-
NAPS	3.4414	3.4456	3.3951	3.3731	3.3187	3.2534	3.2236	4.45%
YoY %	-0.12%	1.49%	0.65%	1.64%	2.01%	0.92%	-	-
Horiz. %	106.76%	106.89%	105.32%	104.64%	102.95%	100.92%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,364,000
RPS	76.13	80.87	82.03	83.88	84.01	80.35	81.03	-4.06%
YoY %	-5.86%	-1.41%	-2.21%	-0.15%	4.56%	-0.84%	-	-
Horiz. %	93.95%	99.80%	101.23%	103.52%	103.68%	99.16%	100.00%	-
EPS	21.74	27.98	26.36	21.73	22.26	14.75	14.84	28.95%
YoY %	-22.30%	6.15%	21.31%	-2.38%	50.92%	-0.61%	-	-
Horiz. %	146.50%	188.54%	177.63%	146.43%	150.00%	99.39%	100.00%	-
DPS	9.73	9.73	9.74	9.74	9.84	9.84	9.95	-1.47%
YoY %	0.00%	-0.10%	0.00%	-1.02%	0.00%	-1.11%	-	-
Horiz. %	97.79%	97.79%	97.89%	97.89%	98.89%	98.89%	100.00%	-
NAPS	3.35	3.354	3.3049	3.2834	3.2292	3.1678	3.1387	4.43%
YoY %	-0.12%	1.49%	0.65%	1.68%	1.94%	0.93%	-	-
Horiz. %	106.73%	106.86%	105.30%	104.61%	102.88%	100.93%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.84	2.87	2.95	2.41	2.47	2.45	2.50	-
P/RPS	3.63	3.45	3.50	2.80	2.86	2.97	3.00	13.53%
YoY %	5.22%	-1.43%	25.00%	-2.10%	-3.70%	-1.00%	-	-
Horiz. %	121.00%	115.00%	116.67%	93.33%	95.33%	99.00%	100.00%	-
P/EPS	12.72	9.99	10.90	10.80	10.80	16.17	16.40	-15.57%
YoY %	27.33%	-8.35%	0.93%	0.00%	-33.21%	-1.40%	-	-
Horiz. %	77.56%	60.91%	66.46%	65.85%	65.85%	98.60%	100.00%	-
EY	7.86	10.01	9.18	9.26	9.26	6.18	6.10	18.39%
YoY %	-21.48%	9.04%	-0.86%	0.00%	49.84%	1.31%	-	-
Horiz. %	128.85%	164.10%	150.49%	151.80%	151.80%	101.31%	100.00%	-
DY	3.52	3.48	3.39	4.15	4.10	4.13	4.09	-9.51%
YoY %	1.15%	2.65%	-18.31%	1.22%	-0.73%	0.98%	-	-
Horiz. %	86.06%	85.09%	82.89%	101.47%	100.24%	100.98%	100.00%	-
P/NAPS	0.83	0.83	0.87	0.71	0.74	0.75	0.78	4.22%
YoY %	0.00%	-4.60%	22.54%	-4.05%	-1.33%	-3.85%	-	-
Horiz. %	106.41%	106.41%	111.54%	91.03%	94.87%	96.15%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	22/08/17	23/05/17	21/02/17	23/11/16	25/08/16	24/05/16	-
Price	2.88	2.83	2.95	2.43	2.48	2.68	2.40	-
P/RPS	3.68	3.41	3.50	2.82	2.87	3.25	2.88	17.73%
YoY %	7.92%	-2.57%	24.11%	-1.74%	-11.69%	12.85%	-	-
Horiz. %	127.78%	118.40%	121.53%	97.92%	99.65%	112.85%	100.00%	-
P/EPS	12.89	9.85	10.90	10.89	10.84	17.69	15.74	-12.45%
YoY %	30.86%	-9.63%	0.09%	0.46%	-38.72%	12.39%	-	-
Horiz. %	81.89%	62.58%	69.25%	69.19%	68.87%	112.39%	100.00%	-
EY	7.76	10.16	9.18	9.19	9.23	5.65	6.35	14.28%
YoY %	-23.62%	10.68%	-0.11%	-0.43%	63.36%	-11.02%	-	-
Horiz. %	122.20%	160.00%	144.57%	144.72%	145.35%	88.98%	100.00%	-
DY	3.47	3.53	3.39	4.12	4.08	3.77	4.26	-12.76%
YoY %	-1.70%	4.13%	-17.72%	0.98%	8.22%	-11.50%	-	-
Horiz. %	81.46%	82.86%	79.58%	96.71%	95.77%	88.50%	100.00%	-
P/NAPS	0.84	0.82	0.87	0.72	0.75	0.82	0.74	8.80%
YoY %	2.44%	-5.75%	20.83%	-4.00%	-8.54%	10.81%	-	-
Horiz. %	113.51%	110.81%	117.57%	97.30%	101.35%	110.81%	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