[IGB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.79%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 329,352 282,874 284,621 301,688 311,818 268,937 225,029 6.54%
PBT 134,871 89,166 87,619 107,421 87,764 80,627 122,331 1.63%
Tax -16,161 -16,218 -13,164 -25,670 -23,654 -31,196 -23,224 -5.85%
NP 118,710 72,948 74,455 81,751 64,110 49,431 99,107 3.05%
-
NP to SH 86,718 43,994 51,313 59,367 40,900 29,270 91,878 -0.95%
-
Tax Rate 11.98% 18.19% 15.02% 23.90% 26.95% 38.69% 18.98% -
Total Cost 210,642 209,926 210,166 219,937 247,708 219,506 125,922 8.94%
-
Net Worth 4,652,810 4,502,744 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 5.59%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 66,744 68,235 13,401 34,784 108,140 36,517 -
Div Payout % - 151.71% 132.98% 22.57% 85.05% 369.46% 39.75% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,652,810 4,502,744 4,473,101 4,293,721 4,174,095 4,006,241 3,355,957 5.59%
NOSH 1,365,298 1,364,000 1,364,707 1,340,112 1,391,365 1,441,871 1,460,699 -1.11%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 36.04% 25.79% 26.16% 27.10% 20.56% 18.38% 44.04% -
ROE 1.86% 0.98% 1.15% 1.38% 0.98% 0.73% 2.74% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 24.67 21.19 20.86 22.51 22.41 18.65 15.41 8.15%
EPS 6.50 3.30 3.76 4.43 2.92 2.03 6.29 0.54%
DPS 0.00 5.00 5.00 1.00 2.50 7.50 2.50 -
NAPS 3.4851 3.3731 3.2777 3.204 3.00 2.7785 2.2975 7.18%
Adjusted Per Share Value based on latest NOSH - 1,364,707
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 24.02 20.63 20.75 22.00 22.74 19.61 16.41 6.54%
EPS 6.32 3.21 3.74 4.33 2.98 2.13 6.70 -0.96%
DPS 0.00 4.87 4.98 0.98 2.54 7.89 2.66 -
NAPS 3.3929 3.2834 3.2618 3.131 3.0438 2.9214 2.4472 5.59%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.96 2.41 2.30 2.60 2.72 2.30 2.46 -
P/RPS 12.00 11.37 11.03 11.55 12.14 12.33 15.97 -4.64%
P/EPS 45.57 73.13 61.17 58.69 92.53 113.30 39.11 2.57%
EY 2.19 1.37 1.63 1.70 1.08 0.88 2.56 -2.56%
DY 0.00 2.07 2.17 0.38 0.92 3.26 1.02 -
P/NAPS 0.85 0.71 0.70 0.81 0.91 0.83 1.07 -3.76%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 09/02/18 21/02/17 23/02/16 16/02/15 26/02/14 28/02/13 22/02/12 -
Price 2.97 2.43 2.36 2.74 2.63 2.25 2.70 -
P/RPS 12.04 11.47 11.32 12.17 11.74 12.06 17.53 -6.06%
P/EPS 45.72 73.73 62.77 61.85 89.47 110.84 42.93 1.05%
EY 2.19 1.36 1.59 1.62 1.12 0.90 2.33 -1.02%
DY 0.00 2.06 2.12 0.36 0.95 3.33 0.93 -
P/NAPS 0.85 0.72 0.72 0.86 0.88 0.81 1.18 -5.31%

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