[IGBB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.53%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,276,430 1,288,792 1,309,194 1,332,423 1,288,979 1,211,022 888,990 27.18%
PBT 390,379 429,666 427,834 449,979 450,191 401,458 310,048 16.55%
Tax -103,486 -116,114 -111,477 -103,352 -102,782 -105,980 -83,128 15.67%
NP 286,893 313,552 316,357 346,627 347,409 295,478 226,920 16.87%
-
NP to SH 109,105 126,575 116,322 115,990 102,165 68,171 55,932 55.92%
-
Tax Rate 26.51% 27.02% 26.06% 22.97% 22.83% 26.40% 26.81% -
Total Cost 989,537 975,240 992,837 985,796 941,570 915,544 662,070 30.62%
-
Net Worth 2,428,387 2,376,857 2,371,788 2,323,172 1,895,922 1,215,868 1,773,269 23.24%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,163 12,163 12,163 - 355 355 355 948.12%
Div Payout % 11.15% 9.61% 10.46% - 0.35% 0.52% 0.63% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,428,387 2,376,857 2,371,788 2,323,172 1,895,922 1,215,868 1,773,269 23.24%
NOSH 607,096 607,891 608,150 608,160 607,667 607,934 607,283 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.48% 24.33% 24.16% 26.01% 26.95% 24.40% 25.53% -
ROE 4.49% 5.33% 4.90% 4.99% 5.39% 5.61% 3.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 210.25 212.01 215.27 219.09 212.12 199.20 146.39 27.21%
EPS 17.97 20.82 19.13 19.07 16.81 11.21 9.21 55.95%
DPS 2.00 2.00 2.00 0.00 0.06 0.06 0.06 929.14%
NAPS 4.00 3.91 3.90 3.82 3.12 2.00 2.92 23.27%
Adjusted Per Share Value based on latest NOSH - 608,160
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.96 96.89 98.42 100.17 96.91 91.04 66.83 27.19%
EPS 8.20 9.52 8.75 8.72 7.68 5.13 4.20 56.02%
DPS 0.91 0.91 0.91 0.00 0.03 0.03 0.03 866.60%
NAPS 1.8257 1.7869 1.7831 1.7466 1.4254 0.9141 1.3331 23.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.28 2.21 2.23 2.39 2.36 2.38 2.33 -
P/RPS 1.08 1.04 1.04 1.09 1.11 1.19 1.59 -22.67%
P/EPS 12.69 10.61 11.66 12.53 14.04 21.22 25.30 -36.79%
EY 7.88 9.42 8.58 7.98 7.12 4.71 3.95 58.27%
DY 0.88 0.90 0.90 0.00 0.02 0.02 0.03 845.29%
P/NAPS 0.57 0.57 0.57 0.63 0.76 1.19 0.80 -20.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 -
Price 2.27 2.58 2.15 2.29 2.24 2.65 2.35 -
P/RPS 1.08 1.22 1.00 1.05 1.06 1.33 1.61 -23.31%
P/EPS 12.63 12.39 11.24 12.01 13.32 23.63 25.52 -37.35%
EY 7.92 8.07 8.90 8.33 7.51 4.23 3.92 59.61%
DY 0.88 0.78 0.93 0.00 0.03 0.02 0.02 1137.77%
P/NAPS 0.57 0.66 0.55 0.60 0.72 1.33 0.80 -20.17%

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