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

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.65%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Revenue 1,254,545 1,118,480 1,257,705 1,282,233 1,290,298 116,554 89,582 56.20%
PBT 451,866 476,646 543,950 416,253 448,689 143,050 75,902 35.18%
Tax -116,638 -54,436 -85,336 -120,960 -105,550 11,093 10,353 -
NP 335,228 422,210 458,614 295,293 343,138 154,144 86,256 25.78%
-
NP to SH 191,516 207,014 198,317 107,833 75,777 149,044 82,136 15.37%
-
Tax Rate 25.81% 11.42% 15.69% 29.06% 23.52% -7.75% -13.64% -
Total Cost 919,317 696,269 799,090 986,940 947,160 -37,589 3,326 158.56%
-
Net Worth 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 15.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Div 17,681 16,223 16,209 16,203 - - - -
Div Payout % 9.23% 7.84% 8.17% 15.03% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Net Worth 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 15.03%
NOSH 689,519 608,389 607,838 607,625 602,044 585,864 610,525 2.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
NP Margin 26.72% 37.75% 36.46% 23.03% 26.59% 132.25% 96.29% -
ROE 5.90% 7.73% 7.88% 4.54% 4.27% 10.02% 5.80% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 189.21 183.84 206.91 211.02 214.32 19.89 14.67 54.04%
EPS 28.88 34.03 32.63 17.75 12.59 25.44 13.45 13.78%
DPS 2.67 2.67 2.67 2.67 0.00 0.00 0.00 -
NAPS 4.8944 4.40 4.14 3.91 2.95 2.54 2.32 13.44%
Adjusted Per Share Value based on latest NOSH - 607,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 92.37 82.35 92.60 94.41 95.00 8.58 6.60 56.18%
EPS 14.10 15.24 14.60 7.94 5.58 10.97 6.05 15.37%
DPS 1.30 1.19 1.19 1.19 0.00 0.00 0.00 -
NAPS 2.3894 1.971 1.8529 1.7493 1.3077 1.0957 1.0429 15.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 -
Price 2.60 2.69 2.68 2.21 2.38 1.99 2.01 -
P/RPS 1.37 1.46 1.30 1.05 1.11 10.00 13.70 -32.23%
P/EPS 9.00 7.91 8.21 12.45 18.91 7.82 14.94 -8.20%
EY 11.11 12.65 12.17 8.03 5.29 12.78 6.69 8.94%
DY 1.03 0.99 1.00 1.21 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.65 0.57 0.81 0.78 0.87 -8.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 -
Price 2.61 2.99 2.47 2.58 2.65 2.00 2.05 -
P/RPS 1.38 1.63 1.19 1.22 1.24 10.05 13.97 -32.37%
P/EPS 9.04 8.79 7.57 14.54 21.05 7.86 15.24 -8.44%
EY 11.07 11.38 13.21 6.88 4.75 12.72 6.56 9.24%
DY 1.02 0.89 1.08 1.03 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.60 0.66 0.90 0.79 0.88 -8.21%

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