[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
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,043,952 1,108,944 1,124,879 1,150,308 1,152,055 1,101,836 1,111,226 -4.07%
PBT 469,972 597,084 569,508 534,973 533,426 382,146 397,197 11.85%
Tax -51,135 -54,577 -48,290 -79,920 -76,866 -69,043 -81,854 -26.90%
NP 418,837 542,507 521,218 455,053 456,560 313,103 315,343 20.80%
-
NP to SH 298,162 383,655 361,437 297,993 305,312 202,292 203,564 28.94%
-
Tax Rate 10.88% 9.14% 8.48% 14.94% 14.41% 18.07% 20.61% -
Total Cost 625,115 566,437 603,661 695,255 695,495 788,733 795,883 -14.85%
-
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%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 133,489 133,489 133,507 133,507 134,998 134,998 136,400 -1.42%
Div Payout % 44.77% 34.79% 36.94% 44.80% 44.22% 66.73% 67.01% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
NOSH 1,365,298 1,364,000 1,364,000 1,364,000 1,334,360 1,335,259 1,335,231 1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 40.12% 48.92% 46.34% 39.56% 39.63% 28.42% 28.38% -
ROE 6.49% 8.34% 7.98% 6.62% 6.89% 4.66% 4.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.20 83.07 84.27 86.17 86.34 82.52 83.22 -4.05%
EPS 22.34 28.74 27.08 22.32 22.88 15.15 15.25 28.95%
DPS 10.00 10.00 10.00 10.00 10.12 10.11 10.22 -1.43%
NAPS 3.4414 3.4456 3.3951 3.3731 3.3187 3.2534 3.2236 4.45%
Adjusted Per Share Value based on latest NOSH - 1,364,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.13 80.87 82.03 83.88 84.01 80.35 81.03 -4.06%
EPS 21.74 27.98 26.36 21.73 22.26 14.75 14.84 28.95%
DPS 9.73 9.73 9.74 9.74 9.84 9.84 9.95 -1.47%
NAPS 3.35 3.354 3.3049 3.2834 3.2292 3.1678 3.1387 4.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 12.72 9.99 10.90 10.80 10.80 16.17 16.40 -15.57%
EY 7.86 10.01 9.18 9.26 9.26 6.18 6.10 18.39%
DY 3.52 3.48 3.39 4.15 4.10 4.13 4.09 -9.51%
P/NAPS 0.83 0.83 0.87 0.71 0.74 0.75 0.78 4.22%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 12.89 9.85 10.90 10.89 10.84 17.69 15.74 -12.45%
EY 7.76 10.16 9.18 9.19 9.23 5.65 6.35 14.28%
DY 3.47 3.53 3.39 4.12 4.08 3.77 4.26 -12.76%
P/NAPS 0.84 0.82 0.87 0.72 0.75 0.82 0.74 8.80%

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