[IGBB] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 40.35%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 943,279 961,675 967,724 87,416 67,187 53,610 133,594 39.11%
PBT 407,963 312,190 336,517 107,288 56,927 48,015 15,420 73.88%
Tax -64,002 -90,720 -79,163 8,320 7,765 221,535 13,291 -
NP 343,961 221,470 257,354 115,608 64,692 269,550 28,711 52.10%
-
NP to SH 148,738 80,875 56,833 111,783 61,602 267,450 25,457 34.73%
-
Tax Rate 15.69% 29.06% 23.52% -7.75% -13.64% -461.39% -86.19% -
Total Cost 599,318 740,205 710,370 -28,192 2,495 -215,940 104,883 34.23%
-
Net Worth 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 13.82%
Dividend
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 12,156 12,152 - - - 68,616 - -
Div Payout % 8.17% 15.03% - - - 25.66% - -
Equity
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 13.82%
NOSH 607,838 607,625 602,044 585,864 610,525 609,920 609,019 -0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 36.46% 23.03% 26.59% 132.25% 96.29% 502.80% 21.49% -
ROE 5.91% 3.40% 3.20% 7.51% 4.35% 18.90% 2.18% -
Per Share
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 155.19 158.27 160.74 14.92 11.00 8.79 21.94 39.15%
EPS 24.47 13.31 9.44 19.08 10.09 43.85 4.18 34.78%
DPS 2.00 2.00 0.00 0.00 0.00 11.25 0.00 -
NAPS 4.14 3.91 2.95 2.54 2.32 2.32 1.92 13.85%
Adjusted Per Share Value based on latest NOSH - 591,860
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 70.92 72.30 72.75 6.57 5.05 4.03 10.04 39.12%
EPS 11.18 6.08 4.27 8.40 4.63 20.11 1.91 34.77%
DPS 0.91 0.91 0.00 0.00 0.00 5.16 0.00 -
NAPS 1.8919 1.7861 1.3352 1.1187 1.0649 1.0638 0.8791 13.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.68 2.21 2.38 1.99 2.01 1.65 1.25 -
P/RPS 1.73 1.40 1.48 13.34 18.26 18.77 5.70 -18.24%
P/EPS 10.95 16.60 25.21 10.43 19.92 3.76 29.90 -15.60%
EY 9.13 6.02 3.97 9.59 5.02 26.58 3.34 18.51%
DY 0.75 0.90 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 0.65 0.57 0.81 0.78 0.87 0.71 0.65 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 -
Price 2.47 2.58 2.65 2.00 2.05 1.79 1.22 -
P/RPS 1.59 1.63 1.65 13.40 18.63 20.36 5.56 -19.05%
P/EPS 10.09 19.38 28.07 10.48 20.32 4.08 29.19 -16.42%
EY 9.91 5.16 3.56 9.54 4.92 24.50 3.43 19.62%
DY 0.81 0.78 0.00 0.00 0.00 6.28 0.00 -
P/NAPS 0.60 0.66 0.90 0.79 0.88 0.77 0.64 -1.08%

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