[IGBB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.01%
YoY- 73.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Revenue 353,217 285,916 350,732 301,630 323,674 32,886 23,119 58.52%
PBT 139,133 118,211 239,489 93,242 95,925 37,511 9,868 56.38%
Tax -32,054 -32,100 -34,213 -27,489 -24,547 -4,560 9,680 -
NP 107,079 86,111 205,276 65,753 71,378 32,951 19,548 33.29%
-
NP to SH 68,289 35,770 95,792 22,492 12,949 32,138 18,395 24.81%
-
Tax Rate 23.04% 27.15% 14.29% 29.48% 25.59% 12.16% -98.09% -
Total Cost 246,138 199,805 145,456 235,877 252,296 -65 3,571 104.48%
-
Net Worth 3,245,183 2,676,666 2,516,363 2,376,857 1,793,406 1,503,324 1,417,820 15.01%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Net Worth 3,245,183 2,676,666 2,516,363 2,376,857 1,793,406 1,503,324 1,417,820 15.01%
NOSH 689,519 608,333 607,817 607,891 607,934 591,860 611,129 2.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
NP Margin 30.32% 30.12% 58.53% 21.80% 22.05% 100.20% 84.55% -
ROE 2.10% 1.34% 3.81% 0.95% 0.72% 2.14% 1.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 53.27 47.00 57.70 49.62 53.24 5.56 3.78 56.37%
EPS 10.30 5.88 15.76 3.70 2.13 5.43 3.01 23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8944 4.40 4.14 3.91 2.95 2.54 2.32 13.44%
Adjusted Per Share Value based on latest NOSH - 607,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 26.55 21.50 26.37 22.68 24.33 2.47 1.74 58.48%
EPS 5.13 2.69 7.20 1.69 0.97 2.42 1.38 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4397 2.0123 1.8918 1.7869 1.3483 1.1302 1.0659 15.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 -
Price 2.60 2.69 2.68 2.21 2.38 1.99 2.01 -
P/RPS 4.88 5.72 4.64 4.45 4.47 35.81 53.13 -33.19%
P/EPS 25.24 45.75 17.01 59.73 111.74 36.65 66.78 -15.16%
EY 3.96 2.19 5.88 1.67 0.89 2.73 1.50 17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.65 0.57 0.81 0.78 0.87 -8.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 -
Price 2.61 2.99 2.47 2.58 2.65 2.00 2.05 -
P/RPS 4.90 6.36 4.28 5.20 4.98 35.99 54.19 -33.37%
P/EPS 25.34 50.85 15.67 69.73 124.41 36.83 68.11 -15.38%
EY 3.95 1.97 6.38 1.43 0.80 2.72 1.47 18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.60 0.66 0.90 0.79 0.88 -8.21%

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