[IGB] YoY Cumulative 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- -70.13%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 254,778 280,207 334,275 294,068 243,048 222,894 180,071 5.94%
PBT 134,094 99,559 129,402 115,553 87,401 99,541 69,272 11.62%
Tax 13,305 -18,325 -28,927 -28,696 -16,009 -28,071 -21,807 -
NP 147,399 81,234 100,475 86,857 71,392 71,470 47,465 20.76%
-
NP to SH 115,251 51,807 65,145 59,209 48,061 57,437 38,819 19.86%
-
Tax Rate -9.92% 18.41% 22.35% 24.83% 18.32% 28.20% 31.48% -
Total Cost 107,379 198,973 233,800 207,211 171,656 151,424 132,606 -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 2.54% 1.20% 1.50% 1.33% 1.22% 1.68% 1.27% -
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 19.09 20.99 24.48 21.77 17.19 15.25 12.39 7.46%
EPS 8.63 3.88 4.77 4.39 3.40 3.93 2.67 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 18.58 20.43 24.38 21.44 17.72 16.25 13.13 5.95%
EPS 8.40 3.78 4.75 4.32 3.50 4.19 2.83 19.86%
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 15.46 11.91 11.44 12.45 13.09 18.16 17.44 -1.98%
P/EPS 34.17 64.43 58.70 61.82 66.18 70.48 80.90 -13.36%
EY 2.93 1.55 1.70 1.62 1.51 1.42 1.24 15.39%
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 15.46 11.44 11.64 12.49 15.18 18.10 17.12 -1.68%
P/EPS 34.17 61.86 59.75 62.05 76.76 70.23 79.40 -13.09%
EY 2.93 1.62 1.67 1.61 1.30 1.42 1.26 15.08%
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