[IGBB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.8%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,258,034 1,208,932 1,215,837 1,276,430 1,288,792 1,309,194 1,332,423 -3.74%
PBT 486,152 339,905 359,209 390,379 429,666 427,834 449,979 5.27%
Tax -76,768 -70,044 -85,675 -103,486 -116,114 -111,477 -103,352 -17.93%
NP 409,384 269,861 273,534 286,893 313,552 316,357 346,627 11.69%
-
NP to SH 176,968 103,668 106,730 109,105 126,575 116,322 115,990 32.42%
-
Tax Rate 15.79% 20.61% 23.85% 26.51% 27.02% 26.06% 22.97% -
Total Cost 848,650 939,071 942,303 989,537 975,240 992,837 985,796 -9.47%
-
Net Worth 2,516,363 2,424,173 2,414,149 2,428,387 2,376,857 2,371,788 2,323,172 5.45%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,151 12,151 12,163 12,163 12,163 12,163 - -
Div Payout % 6.87% 11.72% 11.40% 11.15% 9.61% 10.46% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,516,363 2,424,173 2,414,149 2,428,387 2,376,857 2,371,788 2,323,172 5.45%
NOSH 607,817 607,562 608,098 607,096 607,891 608,150 608,160 -0.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.54% 22.32% 22.50% 22.48% 24.33% 24.16% 26.01% -
ROE 7.03% 4.28% 4.42% 4.49% 5.33% 4.90% 4.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 206.98 198.98 199.94 210.25 212.01 215.27 219.09 -3.70%
EPS 29.12 17.06 17.55 17.97 20.82 19.13 19.07 32.50%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 4.14 3.99 3.97 4.00 3.91 3.90 3.82 5.49%
Adjusted Per Share Value based on latest NOSH - 607,096
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 94.58 90.89 91.41 95.96 96.89 98.42 100.17 -3.74%
EPS 13.30 7.79 8.02 8.20 9.52 8.75 8.72 32.40%
DPS 0.91 0.91 0.91 0.91 0.91 0.91 0.00 -
NAPS 1.8918 1.8225 1.815 1.8257 1.7869 1.7831 1.7466 5.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.68 2.64 2.53 2.28 2.21 2.23 2.39 -
P/RPS 1.29 1.33 1.27 1.08 1.04 1.04 1.09 11.85%
P/EPS 9.20 15.47 14.41 12.69 10.61 11.66 12.53 -18.56%
EY 10.86 6.46 6.94 7.88 9.42 8.58 7.98 22.73%
DY 0.75 0.76 0.79 0.88 0.90 0.90 0.00 -
P/NAPS 0.65 0.66 0.64 0.57 0.57 0.57 0.63 2.09%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 25/05/16 26/02/16 26/11/15 19/08/15 28/05/15 -
Price 2.47 2.59 2.75 2.27 2.58 2.15 2.29 -
P/RPS 1.19 1.30 1.38 1.08 1.22 1.00 1.05 8.67%
P/EPS 8.48 15.18 15.67 12.63 12.39 11.24 12.01 -20.65%
EY 11.79 6.59 6.38 7.92 8.07 8.90 8.33 25.98%
DY 0.81 0.77 0.73 0.88 0.78 0.93 0.00 -
P/NAPS 0.60 0.65 0.69 0.57 0.66 0.55 0.60 0.00%

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
Post a Comment