[IGBB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.35%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,126,184 1,219,632 1,462,004 1,296,280 108,392 88,040 129,288 44.11%
PBT 501,756 361,280 485,960 483,128 147,440 96,232 35,216 56.59%
Tax 43,228 -64,368 -135,612 -133,012 -10,928 -10,120 17,648 16.32%
NP 544,984 296,912 350,348 350,116 136,512 86,112 52,864 48.27%
-
NP to SH 292,676 124,052 133,552 77,156 126,200 80,604 48,940 35.24%
-
Tax Rate -8.62% 17.82% 27.91% 27.53% 7.41% 10.52% -50.11% -
Total Cost 581,200 922,720 1,111,656 946,164 -28,120 1,928 76,424 40.84%
-
Net Worth 2,615,350 2,414,149 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 14.36%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 2,615,350 2,414,149 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 14.36%
NOSH 608,221 608,098 608,160 591,687 563,392 609,739 608,706 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 48.39% 24.34% 23.96% 27.01% 125.94% 97.81% 40.89% -
ROE 11.19% 5.14% 5.75% 4.54% 9.03% 5.80% 4.14% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 185.16 200.57 240.40 219.08 19.24 14.44 21.24 44.13%
EPS 48.12 20.40 21.96 13.04 22.40 13.80 8.04 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.97 3.82 2.87 2.48 2.28 1.94 14.38%
Adjusted Per Share Value based on latest NOSH - 591,687
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 82.92 89.80 107.65 95.45 7.98 6.48 9.52 44.11%
EPS 21.55 9.13 9.83 5.68 9.29 5.93 3.60 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9257 1.7775 1.7106 1.2503 1.0288 1.0236 0.8695 14.36%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 29/04/11 -
Price 2.78 2.53 2.39 2.04 1.98 2.05 1.81 -
P/RPS 1.50 1.26 0.99 0.93 10.29 14.20 8.52 -25.41%
P/EPS 5.78 12.40 10.88 15.64 8.84 15.51 22.51 -20.50%
EY 17.31 8.06 9.19 6.39 11.31 6.45 4.44 25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.63 0.71 0.80 0.90 0.93 -5.86%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Date 25/05/17 25/05/16 28/05/15 29/05/14 27/06/13 21/06/12 23/06/11 -
Price 3.00 2.75 2.29 2.18 2.01 2.24 1.80 -
P/RPS 1.62 1.37 0.95 1.00 10.45 15.51 8.47 -24.36%
P/EPS 6.23 13.48 10.43 16.72 8.97 16.94 22.39 -19.42%
EY 16.04 7.42 9.59 5.98 11.14 5.90 4.47 24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.60 0.76 0.81 0.98 0.93 -4.68%

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