[IGBB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.66%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,118,480 1,257,705 1,282,233 1,290,298 116,554 89,582 71,480 59.12%
PBT 476,646 543,950 416,253 448,689 143,050 75,902 64,020 40.36%
Tax -54,436 -85,336 -120,960 -105,550 11,093 10,353 295,380 -
NP 422,210 458,614 295,293 343,138 154,144 86,256 359,400 2.75%
-
NP to SH 207,014 198,317 107,833 75,777 149,044 82,136 356,600 -8.77%
-
Tax Rate 11.42% 15.69% 29.06% 23.52% -7.75% -13.64% -461.39% -
Total Cost 696,269 799,090 986,940 947,160 -37,589 3,326 -287,920 -
-
Net Worth 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 1,415,014 11.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Div 16,223 16,209 16,203 - - - 91,488 -25.33%
Div Payout % 7.84% 8.17% 15.03% - - - 25.66% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 1,415,014 11.36%
NOSH 608,389 607,838 607,625 602,044 585,864 610,525 609,920 -0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 37.75% 36.46% 23.03% 26.59% 132.25% 96.29% 502.80% -
ROE 7.73% 7.88% 4.54% 4.27% 10.02% 5.80% 25.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 183.84 206.91 211.02 214.32 19.89 14.67 11.72 59.19%
EPS 34.03 32.63 17.75 12.59 25.44 13.45 58.47 -8.73%
DPS 2.67 2.67 2.67 0.00 0.00 0.00 15.00 -25.28%
NAPS 4.40 4.14 3.91 2.95 2.54 2.32 2.32 11.41%
Adjusted Per Share Value based on latest NOSH - 607,934
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 82.35 92.60 94.41 95.00 8.58 6.60 5.26 59.14%
EPS 15.24 14.60 7.94 5.58 10.97 6.05 26.26 -8.78%
DPS 1.19 1.19 1.19 0.00 0.00 0.00 6.74 -25.39%
NAPS 1.971 1.8529 1.7493 1.3077 1.0957 1.0429 1.0419 11.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 -
Price 2.69 2.68 2.21 2.38 1.99 2.01 1.65 -
P/RPS 1.46 1.30 1.05 1.11 10.00 13.70 14.08 -31.80%
P/EPS 7.91 8.21 12.45 18.91 7.82 14.94 2.82 19.02%
EY 12.65 12.17 8.03 5.29 12.78 6.69 35.43 -15.96%
DY 0.99 1.00 1.21 0.00 0.00 0.00 9.09 -31.23%
P/NAPS 0.61 0.65 0.57 0.81 0.78 0.87 0.71 -2.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 -
Price 2.99 2.47 2.58 2.65 2.00 2.05 1.79 -
P/RPS 1.63 1.19 1.22 1.24 10.05 13.97 15.27 -31.46%
P/EPS 8.79 7.57 14.54 21.05 7.86 15.24 3.06 19.50%
EY 11.38 13.21 6.88 4.75 12.72 6.56 32.66 -16.31%
DY 0.89 1.08 1.03 0.00 0.00 0.00 8.38 -31.52%
P/NAPS 0.68 0.60 0.66 0.90 0.79 0.88 0.77 -2.07%

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