[IGB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 19.47%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,019,112 1,120,828 1,337,100 1,176,272 972,192 891,576 720,284 5.94%
PBT 536,376 398,236 517,608 462,212 349,604 398,164 277,088 11.62%
Tax 53,220 -73,300 -115,708 -114,784 -64,036 -112,284 -87,228 -
NP 589,596 324,936 401,900 347,428 285,568 285,880 189,860 20.76%
-
NP to SH 461,004 207,228 260,580 236,836 192,244 229,748 155,276 19.86%
-
Tax Rate -9.92% 18.41% 22.35% 24.83% 18.32% 28.20% 31.48% -
Total Cost 429,516 795,892 935,200 828,844 686,624 605,696 530,424 -3.45%
-
Net Worth 4,532,108 4,304,253 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 6.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 4,532,108 4,304,253 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 6.71%
NOSH 1,364,000 1,335,231 1,365,723 1,350,740 1,413,558 1,461,501 1,453,895 -1.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 57.85% 28.99% 30.06% 29.54% 29.37% 32.06% 26.36% -
ROE 10.17% 4.81% 6.00% 5.33% 4.86% 6.74% 5.06% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 76.34 83.94 97.90 87.08 68.78 61.00 49.54 7.46%
EPS 34.52 15.52 19.08 17.56 13.60 15.72 10.68 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3951 3.2236 3.1775 3.2879 2.7963 2.333 2.11 8.24%
Adjusted Per Share Value based on latest NOSH - 1,365,723
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 74.31 81.73 97.50 85.77 70.89 65.01 52.52 5.94%
EPS 33.62 15.11 19.00 17.27 14.02 16.75 11.32 19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3049 3.1387 3.1645 3.2385 2.8824 2.4864 2.237 6.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.95 2.50 2.80 2.71 2.25 2.77 2.16 -
P/RPS 3.86 2.98 2.86 3.11 3.27 4.54 4.36 -2.00%
P/EPS 8.54 16.11 14.68 15.46 16.54 17.62 20.22 -13.36%
EY 11.71 6.21 6.81 6.47 6.04 5.68 4.94 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.88 0.82 0.80 1.19 1.02 -2.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 22/05/15 28/05/14 30/05/13 17/05/12 12/05/11 -
Price 2.95 2.40 2.85 2.72 2.61 2.76 2.12 -
P/RPS 3.86 2.86 2.91 3.12 3.79 4.52 4.28 -1.70%
P/EPS 8.54 15.46 14.94 15.51 19.19 17.56 19.85 -13.10%
EY 11.71 6.47 6.69 6.45 5.21 5.70 5.04 15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.90 0.83 0.93 1.18 1.00 -2.29%

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