[IGBB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 252.92%
YoY- 269.8%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Revenue 362,668 312,194 319,116 327,117 60,980 30,286 52,434 27.65%
PBT 133,833 74,945 78,189 117,476 40,013 1,062 4,701 52.62%
Tax -18,721 -19,020 -12,766 -25,394 -21,264 -3,261 1,068 -
NP 115,112 55,925 65,423 92,082 18,749 -2,199 5,769 45.92%
-
NP to SH 59,882 16,289 28,230 45,700 18,570 -2,038 4,942 37.01%
-
Tax Rate 13.99% 25.38% 16.33% 21.62% 53.14% 307.06% -22.72% -
Total Cost 247,556 256,269 253,693 235,035 42,231 32,485 46,665 23.45%
-
Net Worth 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 13.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - 871 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 13.71%
NOSH 611,474 610,891 607,096 607,667 609,935 69,724 489,239 2.85%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 31.74% 17.91% 20.50% 28.15% 30.75% -7.26% 11.00% -
ROE 2.21% 0.64% 1.16% 2.41% 1.36% -1.52% 0.51% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 59.59 51.35 52.56 53.83 10.00 43.44 10.72 24.18%
EPS 9.84 2.68 4.65 7.52 3.04 -0.33 0.81 37.06%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 4.45 4.20 4.00 3.12 2.24 1.92 2.00 10.62%
Adjusted Per Share Value based on latest NOSH - 607,667
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 27.27 23.47 23.99 24.59 4.58 2.28 3.94 27.66%
EPS 4.50 1.22 2.12 3.44 1.40 -0.15 0.37 37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 2.0361 1.9197 1.8257 1.4254 1.0271 0.1006 0.7356 13.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 29/01/10 -
Price 2.96 2.52 2.28 2.36 1.91 1.35 1.33 -
P/RPS 4.97 4.91 4.34 4.38 19.10 3.11 12.41 -10.91%
P/EPS 30.08 94.05 49.03 31.38 62.73 -46.19 131.66 -17.00%
EY 3.32 1.06 2.04 3.19 1.59 -2.17 0.76 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.67 0.60 0.57 0.76 0.85 0.70 0.67 0.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 13/02/18 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 30/03/10 -
Price 3.10 2.50 2.27 2.24 2.09 1.58 1.30 -
P/RPS 5.20 4.87 4.32 4.16 20.90 3.64 12.13 -10.14%
P/EPS 31.51 93.31 48.82 29.79 68.65 -54.06 128.70 -16.27%
EY 3.17 1.07 2.05 3.36 1.46 -1.85 0.78 19.36%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.70 0.60 0.57 0.72 0.93 0.82 0.65 0.94%

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