[IGB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

24-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -6.15%

YoY- -9.14%

Quarter Report

IGB 1Q2016 announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	1,150,308	1,152,055	1,101,836	1,111,226	1,165,294	1,182,361	1,197,633	-2.64%
YoY %	-0.15%	4.56%	-0.85%	-4.64%	-1.44%	-1.28%	-	-
Horiz. %	96.05%	96.19%	92.00%	92.79%	97.30%	98.72%	100.00%	-
PBT	534,973	533,426	382,146	397,197	427,040	446,842	431,889	15.26%
YoY %	0.29%	39.59%	-3.79%	-6.99%	-4.43%	3.46%	-	-
Horiz. %	123.87%	123.51%	88.48%	91.97%	98.88%	103.46%	100.00%	-
Tax	-79,920	-76,866	-69,043	-81,854	-92,456	-104,962	-99,511	-13.54%
YoY %	-3.97%	-11.33%	15.65%	11.47%	11.91%	-5.48%	-	-
Horiz. %	80.31%	77.24%	69.38%	82.26%	92.91%	105.48%	100.00%	-
NP	455,053	456,560	313,103	315,343	334,584	341,880	332,378	23.17%
YoY %	-0.33%	45.82%	-0.71%	-5.75%	-2.13%	2.86%	-	-
Horiz. %	136.91%	137.36%	94.20%	94.87%	100.66%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,993	305,312	202,292	203,564	216,902	224,956	212,638	25.10%
YoY %	-2.40%	50.93%	-0.62%	-6.15%	-3.58%	5.79%	-	-
Horiz. %	140.14%	143.58%	95.13%	95.73%	102.01%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.94%	14.41%	18.07%	20.61%	21.65%	23.49%	23.04%	-
YoY %	3.68%	-20.25%	-12.32%	-4.80%	-7.83%	1.95%	-	-
Horiz. %	64.84%	62.54%	78.43%	89.45%	93.97%	101.95%	100.00%	-
Total Cost	695,255	695,495	788,733	795,883	830,710	840,481	865,255	-13.51%
YoY %	-0.03%	-11.82%	-0.90%	-4.19%	-1.16%	-2.86%	-	-
Horiz. %	80.35%	80.38%	91.16%	91.98%	96.01%	97.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,502,744	4,428,341	4,344,132	4,304,253	4,473,101	4,381,907	4,418,866	1.25%
YoY %	1.68%	1.94%	0.93%	-3.77%	2.08%	-0.84%	-	-
Horiz. %	101.90%	100.21%	98.31%	97.41%	101.23%	99.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	133,507	134,998	134,998	136,400	136,400	202,176	202,176	-24.07%
YoY %	-1.10%	0.00%	-1.03%	0.00%	-32.53%	0.00%	-	-
Horiz. %	66.04%	66.77%	66.77%	67.47%	67.47%	100.00%	100.00%	-
Div Payout %	44.80%	44.22%	66.73%	67.01%	62.89%	89.87%	95.08%	-
YoY %	1.31%	-33.73%	-0.42%	6.55%	-30.02%	-5.48%	-	-
Horiz. %	47.12%	46.51%	70.18%	70.48%	66.14%	94.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	4,502,744	4,428,341	4,344,132	4,304,253	4,473,101	4,381,907	4,418,866	1.25%
YoY %	1.68%	1.94%	0.93%	-3.77%	2.08%	-0.84%	-	-
Horiz. %	101.90%	100.21%	98.31%	97.41%	101.23%	99.16%	100.00%	-
NOSH	1,364,000	1,334,360	1,335,259	1,335,231	1,364,707	1,366,484	1,363,300	0.03%
YoY %	2.22%	-0.07%	0.00%	-2.16%	-0.13%	0.23%	-	-
Horiz. %	100.05%	97.88%	97.94%	97.94%	100.10%	100.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	39.56%	39.63%	28.42%	28.38%	28.71%	28.92%	27.75%	-
YoY %	-0.18%	39.44%	0.14%	-1.15%	-0.73%	4.22%	-	-
Horiz. %	142.56%	142.81%	102.41%	102.27%	103.46%	104.22%	100.00%	-
ROE	6.62%	6.89%	4.66%	4.73%	4.85%	5.13%	4.81%	-
YoY %	-3.92%	47.85%	-1.48%	-2.47%	-5.46%	6.65%	-	-
Horiz. %	137.63%	143.24%	96.88%	98.34%	100.83%	106.65%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	86.17	86.34	82.52	83.22	85.39	86.53	87.85	-1.27%
YoY %	-0.20%	4.63%	-0.84%	-2.54%	-1.32%	-1.50%	-	-
Horiz. %	98.09%	98.28%	93.93%	94.73%	97.20%	98.50%	100.00%	-
EPS	22.32	22.88	15.15	15.25	15.89	16.46	15.60	26.83%
YoY %	-2.45%	51.02%	-0.66%	-4.03%	-3.46%	5.51%	-	-
Horiz. %	143.08%	146.67%	97.12%	97.76%	101.86%	105.51%	100.00%	-
DPS	10.00	10.12	10.11	10.22	10.00	15.00	15.00	-23.59%
YoY %	-1.19%	0.10%	-1.08%	2.20%	-33.33%	0.00%	-	-
Horiz. %	66.67%	67.47%	67.40%	68.13%	66.67%	100.00%	100.00%	-
NAPS	3.3731	3.3187	3.2534	3.2236	3.2777	3.2067	3.2413	2.68%
YoY %	1.64%	2.01%	0.92%	-1.65%	2.21%	-1.07%	-	-
Horiz. %	104.07%	102.39%	100.37%	99.45%	101.12%	98.93%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,231
RPS	83.88	84.01	80.35	81.03	84.97	86.22	87.33	-2.63%
YoY %	-0.15%	4.56%	-0.84%	-4.64%	-1.45%	-1.27%	-	-
Horiz. %	96.05%	96.20%	92.01%	92.79%	97.30%	98.73%	100.00%	-
EPS	21.73	22.26	14.75	14.84	15.82	16.40	15.51	25.08%
YoY %	-2.38%	50.92%	-0.61%	-6.19%	-3.54%	5.74%	-	-
Horiz. %	140.10%	143.52%	95.10%	95.68%	102.00%	105.74%	100.00%	-
DPS	9.74	9.84	9.84	9.95	9.95	14.74	14.74	-24.03%
YoY %	-1.02%	0.00%	-1.11%	0.00%	-32.50%	0.00%	-	-
Horiz. %	66.08%	66.76%	66.76%	67.50%	67.50%	100.00%	100.00%	-
NAPS	3.2834	3.2292	3.1678	3.1387	3.2618	3.1953	3.2223	1.25%
YoY %	1.68%	1.94%	0.93%	-3.77%	2.08%	-0.84%	-	-
Horiz. %	101.90%	100.21%	98.31%	97.41%	101.23%	99.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.41	2.47	2.45	2.50	2.30	2.55	2.85	-
P/RPS	2.80	2.86	2.97	3.00	2.69	2.95	3.24	-9.23%
YoY %	-2.10%	-3.70%	-1.00%	11.52%	-8.81%	-8.95%	-	-
Horiz. %	86.42%	88.27%	91.67%	92.59%	83.02%	91.05%	100.00%	-
P/EPS	10.80	10.80	16.17	16.40	14.47	15.49	18.27	-29.45%
YoY %	0.00%	-33.21%	-1.40%	13.34%	-6.58%	-15.22%	-	-
Horiz. %	59.11%	59.11%	88.51%	89.76%	79.20%	84.78%	100.00%	-
EY	9.26	9.26	6.18	6.10	6.91	6.46	5.47	41.81%
YoY %	0.00%	49.84%	1.31%	-11.72%	6.97%	18.10%	-	-
Horiz. %	169.29%	169.29%	112.98%	111.52%	126.33%	118.10%	100.00%	-
DY	4.15	4.10	4.13	4.09	4.35	5.88	5.26	-14.55%
YoY %	1.22%	-0.73%	0.98%	-5.98%	-26.02%	11.79%	-	-
Horiz. %	78.90%	77.95%	78.52%	77.76%	82.70%	111.79%	100.00%	-
P/NAPS	0.71	0.74	0.75	0.78	0.70	0.80	0.88	-13.27%
YoY %	-4.05%	-1.33%	-3.85%	11.43%	-12.50%	-9.09%	-	-
Horiz. %	80.68%	84.09%	85.23%	88.64%	79.55%	90.91%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	21/02/17	23/11/16	25/08/16	24/05/16	23/02/16	25/11/15	18/08/15	-
Price	2.43	2.48	2.68	2.40	2.36	2.37	2.60	-
P/RPS	2.82	2.87	3.25	2.88	2.76	2.74	2.96	-3.16%
YoY %	-1.74%	-11.69%	12.85%	4.35%	0.73%	-7.43%	-	-
Horiz. %	95.27%	96.96%	109.80%	97.30%	93.24%	92.57%	100.00%	-
P/EPS	10.89	10.84	17.69	15.74	14.85	14.40	16.67	-24.61%
YoY %	0.46%	-38.72%	12.39%	5.99%	3.12%	-13.62%	-	-
Horiz. %	65.33%	65.03%	106.12%	94.42%	89.08%	86.38%	100.00%	-
EY	9.19	9.23	5.65	6.35	6.73	6.95	6.00	32.70%
YoY %	-0.43%	63.36%	-11.02%	-5.65%	-3.17%	15.83%	-	-
Horiz. %	153.17%	153.83%	94.17%	105.83%	112.17%	115.83%	100.00%	-
DY	4.12	4.08	3.77	4.26	4.24	6.33	5.77	-20.03%
YoY %	0.98%	8.22%	-11.50%	0.47%	-33.02%	9.71%	-	-
Horiz. %	71.40%	70.71%	65.34%	73.83%	73.48%	109.71%	100.00%	-
P/NAPS	0.72	0.75	0.82	0.74	0.72	0.74	0.80	-6.75%
YoY %	-4.00%	-8.54%	10.81%	2.78%	-2.70%	-7.50%	-	-
Horiz. %	90.00%	93.75%	102.50%	92.50%	90.00%	92.50%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

816

HLIND

HONG LEONG INDUSTRIES BHD

777

MPI

MALAYSIAN PACIFIC INDUSTRIES

768

DNEX

DAGANG NEXCHANGE BERHAD

623

GENTING

GENTING BHD

577

NOTION

NOTION VTEC BHD

570

YTLPOWR

YTL POWER INTERNATIONAL BHD

538

HEXCAP

HEXTAR CAPITAL BERHAD

522

PBBANK

PUBLIC BANK BHD

506

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INGENIEU

0.07

+0.005

134,831,700

HSI-CXV

0.155

+0.01

67,783,300

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

YGL

0.22

+0.035

44,697,600

MCLEAN

0.405

-0.005

40,872,400

SIAB

0.13

+0.005

38,366,400

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More