[IGBB] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -29.28%

YoY- -12.25%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Quarter Result
Revenue	317,061	293,498	271,398	287,639	294,544	319,980	27,432	51.21%
YoY %	8.03%	8.14%	-5.65%	-2.34%	-7.95%	1,066.45%	-	-
Horiz. %	1,155.81%	1,069.91%	989.35%	1,048.55%	1,073.72%	1,166.45%	100.00%	-
PBT	88,645	99,492	113,835	78,154	97,458	119,810	32,917	18.22%
YoY %	-10.90%	-12.60%	45.65%	-19.81%	-18.66%	263.98%	-	-
Horiz. %	269.30%	302.25%	345.82%	237.43%	296.07%	363.98%	100.00%	-
Tax	-23,062	-25,362	-19,534	-13,697	-29,328	-21,363	15,612	-
YoY %	9.07%	-29.84%	-42.62%	53.30%	-37.28%	-236.84%	-	-
Horiz. %	-147.72%	-162.45%	-125.12%	-87.73%	-187.86%	-136.84%	100.00%	-
NP	65,583	74,130	94,301	64,457	68,130	98,447	48,529	5.22%
YoY %	-11.53%	-21.39%	46.30%	-5.39%	-30.80%	102.86%	-	-
Horiz. %	135.14%	152.75%	194.32%	132.82%	140.39%	202.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,862	41,270	46,322	21,933	24,995	24,595	47,097	-5.90%
YoY %	-20.37%	-10.91%	111.20%	-12.25%	1.63%	-47.78%	-	-
Horiz. %	69.78%	87.63%	98.35%	46.57%	53.07%	52.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.02%	25.49%	17.16%	17.53%	30.09%	17.83%	-47.43%	-
YoY %	2.08%	48.54%	-2.11%	-41.74%	68.76%	137.59%	-	-
Horiz. %	-54.86%	-53.74%	-36.18%	-36.96%	-63.44%	-37.59%	100.00%	-
Total Cost	251,478	219,368	177,097	223,182	226,414	221,533	-21,097	-
YoY %	14.64%	23.87%	-20.65%	-1.43%	2.20%	1,150.07%	-	-
Horiz. %	-1,192.01%	-1,039.81%	-839.44%	-1,057.89%	-1,073.20%	-1,050.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,507,183	3,137,001	2,652,767	2,424,173	2,371,788	1,773,269	1,453,178	16.05%
YoY %	11.80%	18.25%	9.43%	2.21%	33.75%	22.03%	-	-
Horiz. %	241.35%	215.87%	182.55%	166.82%	163.21%	122.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Dividend
Div	20,439	13,050	12,168	12,151	12,163	-	-	-
YoY %	56.62%	7.25%	0.14%	-0.10%	0.00%	-	-	-
Horiz. %	168.04%	107.29%	100.04%	99.90%	100.00%	-	-	-
Div Payout %	62.20%	31.62%	26.27%	55.40%	48.66%	-	-	-
YoY %	96.71%	20.37%	-52.58%	13.85%	0.00%	-	-	-
Horiz. %	127.83%	64.98%	53.99%	113.85%	100.00%	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Equity
Net Worth	3,507,183	3,137,001	2,652,767	2,424,173	2,371,788	1,773,269	1,453,178	16.05%
YoY %	11.80%	18.25%	9.43%	2.21%	33.75%	22.03%	-	-
Horiz. %	241.35%	215.87%	182.55%	166.82%	163.21%	122.03%	100.00%	-
NOSH	689,572	689,505	611,401	607,562	608,150	607,283	583,605	2.85%
YoY %	0.01%	12.77%	0.63%	-0.10%	0.14%	4.06%	-	-
Horiz. %	118.16%	118.15%	104.76%	104.11%	104.21%	104.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Ratio Analysis
NP Margin	20.68%	25.26%	34.75%	22.41%	23.13%	30.77%	176.91%	-
YoY %	-18.13%	-27.31%	55.06%	-3.11%	-24.83%	-82.61%	-	-
Horiz. %	11.69%	14.28%	19.64%	12.67%	13.07%	17.39%	100.00%	-
ROE	0.94%	1.32%	1.75%	0.90%	1.05%	1.39%	3.24%	-
YoY %	-28.79%	-24.57%	94.44%	-14.29%	-24.46%	-57.10%	-	-
Horiz. %	29.01%	40.74%	54.01%	27.78%	32.41%	42.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Per Share
RPS	46.54	44.98	44.61	47.34	48.43	52.69	4.70	47.31%
YoY %	3.47%	0.83%	-5.77%	-2.25%	-8.09%	1,021.06%	-	-
Horiz. %	990.21%	957.02%	949.15%	1,007.23%	1,030.43%	1,121.06%	100.00%	-
EPS	4.82	6.32	7.61	3.61	4.11	4.05	8.07	-8.34%
YoY %	-23.73%	-16.95%	110.80%	-12.17%	1.48%	-49.81%	-	-
Horiz. %	59.73%	78.31%	94.30%	44.73%	50.93%	50.19%	100.00%	-
DPS	3.00	2.00	2.00	2.00	2.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	5.1476	4.8074	4.36	3.99	3.90	2.92	2.49	13.05%
YoY %	7.08%	10.26%	9.27%	2.31%	33.56%	17.27%	-	-
Horiz. %	206.73%	193.07%	175.10%	160.24%	156.63%	117.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 607,562
RPS	23.35	21.61	19.98	21.18	21.69	23.56	2.02	51.22%
YoY %	8.05%	8.16%	-5.67%	-2.35%	-7.94%	1,066.34%	-	-
Horiz. %	1,155.94%	1,069.80%	989.11%	1,048.51%	1,073.76%	1,166.34%	100.00%	-
EPS	2.42	3.04	3.41	1.61	1.84	1.81	3.47	-5.90%
YoY %	-20.39%	-10.85%	111.80%	-12.50%	1.66%	-47.84%	-	-
Horiz. %	69.74%	87.61%	98.27%	46.40%	53.03%	52.16%	100.00%	-
DPS	1.50	0.96	0.90	0.89	0.90	0.00	0.00	-
YoY %	56.25%	6.67%	1.12%	-1.11%	0.00%	0.00%	-	-
Horiz. %	166.67%	106.67%	100.00%	98.89%	100.00%	-	-	-
NAPS	2.5823	2.3098	1.9532	1.7849	1.7463	1.3057	1.07	16.05%
YoY %	11.80%	18.26%	9.43%	2.21%	33.74%	22.03%	-	-
Horiz. %	241.34%	215.87%	182.54%	166.81%	163.21%	122.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	-
Price	2.80	2.92	2.90	2.64	2.23	2.33	1.99	-
P/RPS	6.02	6.49	6.50	5.58	4.60	4.42	42.34	-28.08%
YoY %	-7.24%	-0.15%	16.49%	21.30%	4.07%	-89.56%	-	-
Horiz. %	14.22%	15.33%	15.35%	13.18%	10.86%	10.44%	100.00%	-
P/EPS	58.05	46.17	38.09	73.13	54.26	57.53	24.66	15.56%
YoY %	25.73%	21.21%	-47.91%	34.78%	-5.68%	133.29%	-	-
Horiz. %	235.40%	187.23%	154.46%	296.55%	220.03%	233.29%	100.00%	-
EY	1.72	2.17	2.63	1.37	1.84	1.74	4.06	-13.50%
YoY %	-20.74%	-17.49%	91.97%	-25.54%	5.75%	-57.14%	-	-
Horiz. %	42.36%	53.45%	64.78%	33.74%	45.32%	42.86%	100.00%	-
DY	1.07	0.68	0.69	0.76	0.90	0.00	0.00	-
YoY %	57.35%	-1.45%	-9.21%	-15.56%	0.00%	0.00%	-	-
Horiz. %	118.89%	75.56%	76.67%	84.44%	100.00%	-	-	-
P/NAPS	0.54	0.61	0.67	0.66	0.57	0.80	0.80	-6.42%
YoY %	-11.48%	-8.96%	1.52%	15.79%	-28.75%	0.00%	-	-
Horiz. %	67.50%	76.25%	83.75%	82.50%	71.25%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	28/08/14	30/09/13	-
Price	2.75	2.80	2.67	2.59	2.15	2.35	1.96	-
P/RPS	5.91	6.23	5.99	5.47	4.44	4.46	41.70	-28.11%
YoY %	-5.14%	4.01%	9.51%	23.20%	-0.45%	-89.30%	-	-
Horiz. %	14.17%	14.94%	14.36%	13.12%	10.65%	10.70%	100.00%	-
P/EPS	57.02	44.27	35.07	71.75	52.31	58.02	24.29	15.51%
YoY %	28.80%	26.23%	-51.12%	37.16%	-9.84%	138.86%	-	-
Horiz. %	234.75%	182.26%	144.38%	295.39%	215.36%	238.86%	100.00%	-
EY	1.75	2.26	2.85	1.39	1.91	1.72	4.12	-13.47%
YoY %	-22.57%	-20.70%	105.04%	-27.23%	11.05%	-58.25%	-	-
Horiz. %	42.48%	54.85%	69.17%	33.74%	46.36%	41.75%	100.00%	-
DY	1.09	0.71	0.75	0.77	0.93	0.00	0.00	-
YoY %	53.52%	-5.33%	-2.60%	-17.20%	0.00%	0.00%	-	-
Horiz. %	117.20%	76.34%	80.65%	82.80%	100.00%	-	-	-
P/NAPS	0.53	0.58	0.61	0.65	0.55	0.80	0.79	-6.52%
YoY %	-8.62%	-4.92%	-6.15%	18.18%	-31.25%	1.27%	-	-
Horiz. %	67.09%	73.42%	77.22%	82.28%	69.62%	101.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos