[IGBB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.82%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,201,528 1,255,473 1,282,579 1,288,979 105,330 101,897 198,389 25.53%
PBT 491,318 482,908 390,379 450,191 83,791 12,448 40,099 37.21%
Tax -59,548 -83,022 -103,486 -102,782 204,508 14,064 840 -
NP 431,770 399,886 286,893 347,409 288,299 26,512 40,939 34.63%
-
NP to SH 215,143 165,027 109,105 102,165 286,020 23,419 38,966 24.07%
-
Tax Rate 12.12% 17.19% 26.51% 22.83% -244.07% -112.98% -2.09% -
Total Cost 769,758 855,587 995,686 941,570 -182,969 75,385 157,450 22.18%
-
Net Worth 2,708,252 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 1,143,102 11.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Div 12,171 12,159 12,149 - - 7,611 - -
Div Payout % 5.66% 7.37% 11.14% - - 32.50% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 2,708,252 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 1,143,102 11.50%
NOSH 611,474 610,891 607,488 603,455 610,051 608,894 486,426 2.93%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 35.94% 31.85% 22.37% 26.95% 273.71% 26.02% 20.64% -
ROE 7.94% 6.46% 4.49% 5.37% 20.93% 1.99% 3.41% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 197.43 206.51 211.13 213.60 17.27 16.73 40.78 22.03%
EPS 35.36 27.15 17.96 16.93 46.87 3.85 6.41 24.06%
DPS 2.00 2.00 2.00 0.00 0.00 1.25 0.00 -
NAPS 4.45 4.20 4.00 3.15 2.24 1.93 2.35 8.39%
Adjusted Per Share Value based on latest NOSH - 607,667
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 88.47 92.44 94.44 94.91 7.76 7.50 14.61 25.53%
EPS 15.84 12.15 8.03 7.52 21.06 1.72 2.87 24.06%
DPS 0.90 0.90 0.89 0.00 0.00 0.56 0.00 -
NAPS 1.9941 1.8801 1.7892 1.3996 1.0062 0.8653 0.8417 11.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 29/01/10 -
Price 2.96 2.52 2.28 2.36 1.91 1.35 1.33 -
P/RPS 1.50 1.22 1.08 1.10 11.06 8.07 3.26 -9.33%
P/EPS 8.37 9.28 12.69 13.94 4.07 35.10 16.60 -8.28%
EY 11.94 10.77 7.88 7.17 24.55 2.85 6.02 9.03%
DY 0.68 0.79 0.88 0.00 0.00 0.93 0.00 -
P/NAPS 0.67 0.60 0.57 0.75 0.85 0.70 0.57 2.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 13/02/18 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 30/03/10 -
Price 3.10 2.50 2.27 2.24 2.09 1.58 1.30 -
P/RPS 1.57 1.21 1.08 1.05 12.10 9.44 3.19 -8.56%
P/EPS 8.77 9.21 12.64 13.23 4.46 41.08 16.23 -7.47%
EY 11.40 10.86 7.91 7.56 22.43 2.43 6.16 8.08%
DY 0.65 0.80 0.88 0.00 0.00 0.79 0.00 -
P/NAPS 0.70 0.60 0.57 0.71 0.93 0.82 0.55 3.09%

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