[IGB] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.75%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 246,587 262,522 271,912 290,843 251,793 260,830 180,969 5.28%
PBT 121,183 93,607 108,658 112,827 110,359 100,731 75,328 8.23%
Tax -18,144 -11,857 -24,668 -18,518 -25,290 -33,809 -21,111 -2.49%
NP 103,039 81,750 83,990 94,309 85,069 66,922 54,217 11.28%
-
NP to SH 76,296 54,078 55,350 66,758 61,030 55,983 47,466 8.22%
-
Tax Rate 14.97% 12.67% 22.70% 16.41% 22.92% 33.56% 28.03% -
Total Cost 143,548 180,772 187,922 196,534 166,724 193,908 126,752 2.09%
-
Net Worth 4,599,521 4,344,132 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 6.75%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 66,744 66,762 68,165 - - - 73,024 -1.48%
Div Payout % 87.48% 123.46% 123.15% - - - 153.85% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,599,521 4,344,132 4,418,866 4,469,134 3,903,101 3,405,778 3,106,467 6.75%
NOSH 1,364,000 1,335,259 1,363,300 1,344,545 1,409,468 1,457,890 1,460,492 -1.13%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 41.79% 31.14% 30.89% 32.43% 33.79% 25.66% 29.96% -
ROE 1.66% 1.24% 1.25% 1.49% 1.56% 1.64% 1.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.47 19.66 19.95 21.63 17.86 17.89 12.39 6.87%
EPS 5.72 4.05 4.06 4.97 4.33 3.84 3.25 9.87%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 5.00 0.00%
NAPS 3.4456 3.2534 3.2413 3.3239 2.7692 2.3361 2.127 8.36%
Adjusted Per Share Value based on latest NOSH - 1,344,545
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.98 19.14 19.83 21.21 18.36 19.02 13.20 5.28%
EPS 5.56 3.94 4.04 4.87 4.45 4.08 3.46 8.21%
DPS 4.87 4.87 4.97 0.00 0.00 0.00 5.33 -1.49%
NAPS 3.354 3.1678 3.2223 3.2589 2.8462 2.4835 2.2653 6.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.87 2.45 2.85 2.68 2.49 2.69 2.14 -
P/RPS 15.54 12.46 14.29 12.39 13.94 15.04 17.27 -1.74%
P/EPS 50.21 60.49 70.20 53.98 57.51 70.05 65.85 -4.41%
EY 1.99 1.65 1.42 1.85 1.74 1.43 1.52 4.58%
DY 1.74 2.04 1.75 0.00 0.00 0.00 2.34 -4.81%
P/NAPS 0.83 0.75 0.88 0.81 0.90 1.15 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 25/08/16 18/08/15 27/08/14 29/08/13 24/08/12 24/08/11 -
Price 2.83 2.68 2.60 2.87 2.46 2.47 1.96 -
P/RPS 15.32 13.63 13.04 13.27 13.77 13.81 15.82 -0.53%
P/EPS 49.51 66.17 64.04 57.80 56.81 64.32 60.31 -3.23%
EY 2.02 1.51 1.56 1.73 1.76 1.55 1.66 3.32%
DY 1.77 1.87 1.92 0.00 0.00 0.00 2.55 -5.89%
P/NAPS 0.82 0.82 0.80 0.86 0.89 1.06 0.92 -1.89%

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