[IGB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.38%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,014,770 1,156,578 1,174,230 1,166,225 1,035,565 966,552 729,466 5.65%
PBT 507,741 594,409 452,561 419,717 420,270 380,761 313,564 8.35%
Tax -46,556 -84,936 -105,721 -89,946 -99,910 -150,610 -89,908 -10.37%
NP 461,185 509,473 346,840 329,770 320,360 230,150 223,656 12.80%
-
NP to SH 338,890 338,665 220,786 211,657 221,668 201,226 194,362 9.69%
-
Tax Rate 9.17% 14.29% 23.36% 21.43% 23.77% 39.55% 28.67% -
Total Cost 553,585 647,105 827,390 836,454 715,205 736,401 505,810 1.51%
-
Net Worth 4,594,076 4,429,566 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 6.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 88,996 88,981 91,008 - 140,177 - 97,866 -1.56%
Div Payout % 26.26% 26.27% 41.22% - 63.24% - 50.35% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,594,076 4,429,566 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 6.69%
NOSH 1,365,298 1,334,729 1,365,127 1,340,446 1,401,779 1,452,550 1,467,995 -1.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 45.45% 44.05% 29.54% 28.28% 30.94% 23.81% 30.66% -
ROE 7.38% 7.65% 5.04% 5.26% 5.69% 5.04% 6.24% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 76.02 86.65 86.02 87.00 73.88 66.54 49.69 7.33%
EPS 25.39 25.37 16.17 15.79 15.81 13.85 13.24 11.45%
DPS 6.67 6.67 6.67 0.00 10.00 0.00 6.67 0.00%
NAPS 3.4414 3.3187 3.2067 3.00 2.7775 2.7509 2.1206 8.39%
Adjusted Per Share Value based on latest NOSH - 1,366,484
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 74.00 84.34 85.63 85.04 75.51 70.48 53.19 5.65%
EPS 24.71 24.70 16.10 15.43 16.16 14.67 14.17 9.70%
DPS 6.49 6.49 6.64 0.00 10.22 0.00 7.14 -1.57%
NAPS 3.35 3.2301 3.1922 2.9324 2.8391 2.9138 2.2701 6.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.84 2.47 2.55 2.87 2.60 2.32 1.91 -
P/RPS 3.74 2.85 2.96 3.30 3.52 3.49 3.84 -0.43%
P/EPS 11.19 9.73 15.77 18.18 16.44 16.75 14.43 -4.14%
EY 8.94 10.27 6.34 5.50 6.08 5.97 6.93 4.33%
DY 2.35 2.70 2.61 0.00 3.85 0.00 3.49 -6.37%
P/NAPS 0.83 0.74 0.80 0.96 0.94 0.84 0.90 -1.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 25/11/15 25/11/14 29/11/13 29/11/12 23/11/11 -
Price 2.88 2.48 2.37 2.90 2.71 2.33 1.96 -
P/RPS 3.79 2.86 2.76 3.33 3.67 3.50 3.94 -0.64%
P/EPS 11.34 9.77 14.65 18.37 17.14 16.82 14.80 -4.33%
EY 8.81 10.23 6.82 5.44 5.84 5.95 6.76 4.50%
DY 2.31 2.69 2.81 0.00 3.69 0.00 3.40 -6.23%
P/NAPS 0.84 0.75 0.74 0.97 0.98 0.85 0.92 -1.50%

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