[IGBB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 180.92%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Revenue 1,015,181 940,909 838,860 943,279 961,675 967,724 87,416 51.34%
PBT 332,436 338,900 357,485 407,963 312,190 336,517 107,288 21.05%
Tax -78,585 -87,479 -40,827 -64,002 -90,720 -79,163 8,320 -
NP 253,851 251,421 316,658 343,961 221,470 257,354 115,608 14.21%
-
NP to SH 148,764 143,637 155,261 148,738 80,875 56,833 111,783 4.94%
-
Tax Rate 23.64% 25.81% 11.42% 15.69% 29.06% 23.52% -7.75% -
Total Cost 761,330 689,488 522,202 599,318 740,205 710,370 -28,192 -
-
Net Worth 3,556,533 3,245,183 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 15.86%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Div 20,414 13,260 12,167 12,156 12,152 - - -
Div Payout % 13.72% 9.23% 7.84% 8.17% 15.03% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Net Worth 3,556,533 3,245,183 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 15.86%
NOSH 689,828 689,519 608,389 607,838 607,625 602,044 585,864 2.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
NP Margin 25.01% 26.72% 37.75% 36.46% 23.03% 26.59% 132.25% -
ROE 4.18% 4.43% 5.80% 5.91% 3.40% 3.20% 7.51% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 149.19 141.91 137.88 155.19 158.27 160.74 14.92 47.56%
EPS 21.86 21.66 25.52 24.47 13.31 9.44 19.08 2.32%
DPS 3.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 5.2265 4.8944 4.40 4.14 3.91 2.95 2.54 12.96%
Adjusted Per Share Value based on latest NOSH - 607,817
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 74.75 69.28 61.77 69.45 70.81 71.25 6.44 51.32%
EPS 10.95 10.58 11.43 10.95 5.95 4.18 8.23 4.94%
DPS 1.50 0.98 0.90 0.90 0.89 0.00 0.00 -
NAPS 2.6187 2.3894 1.971 1.8529 1.7493 1.3077 1.0957 15.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 -
Price 2.79 2.60 2.69 2.68 2.21 2.38 1.99 -
P/RPS 1.87 1.83 1.95 1.73 1.40 1.48 13.34 -28.25%
P/EPS 12.76 12.00 10.54 10.95 16.60 25.21 10.43 3.46%
EY 7.84 8.33 9.49 9.13 6.02 3.97 9.59 -3.34%
DY 1.08 0.77 0.74 0.75 0.90 0.00 0.00 -
P/NAPS 0.53 0.53 0.61 0.65 0.57 0.81 0.78 -6.32%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 21/11/19 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 -
Price 2.70 2.61 2.99 2.47 2.58 2.65 2.00 -
P/RPS 1.81 1.84 2.17 1.59 1.63 1.65 13.40 -28.70%
P/EPS 12.35 12.05 11.72 10.09 19.38 28.07 10.48 2.81%
EY 8.10 8.30 8.54 9.91 5.16 3.56 9.54 -2.72%
DY 1.11 0.77 0.67 0.81 0.78 0.00 0.00 -
P/NAPS 0.52 0.53 0.68 0.60 0.66 0.90 0.79 -6.82%

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