[IGBB] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -31.76%
YoY- 74.71%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 350,732 301,630 323,674 32,886 23,119 20,796 50,642 38.66%
PBT 239,489 93,242 95,925 37,511 9,868 23,589 6,503 83.87%
Tax -34,213 -27,489 -24,547 -4,560 9,680 213,426 5,422 -
NP 205,276 65,753 71,378 32,951 19,548 237,015 11,925 61.71%
-
NP to SH 95,792 22,492 12,949 32,138 18,395 237,404 11,002 44.12%
-
Tax Rate 14.29% 29.48% 25.59% 12.16% -98.09% -904.77% -83.38% -
Total Cost 145,456 235,877 252,296 -65 3,571 -216,219 38,717 25.05%
-
Net Worth 2,516,363 2,376,857 1,793,406 1,503,324 1,417,820 1,415,521 1,173,653 13.74%
Dividend
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 61,013 - -
Div Payout % - - - - - 25.70% - -
Equity
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 2,516,363 2,376,857 1,793,406 1,503,324 1,417,820 1,415,521 1,173,653 13.74%
NOSH 607,817 607,891 607,934 591,860 611,129 610,138 611,277 -0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 58.53% 21.80% 22.05% 100.20% 84.55% 1,139.71% 23.55% -
ROE 3.81% 0.95% 0.72% 2.14% 1.30% 16.77% 0.94% -
Per Share
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 57.70 49.62 53.24 5.56 3.78 3.41 8.28 38.80%
EPS 15.76 3.70 2.13 5.43 3.01 38.91 1.80 44.26%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.14 3.91 2.95 2.54 2.32 2.32 1.92 13.85%
Adjusted Per Share Value based on latest NOSH - 591,860
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 26.37 22.68 24.33 2.47 1.74 1.56 3.81 38.64%
EPS 7.20 1.69 0.97 2.42 1.38 17.85 0.83 44.03%
DPS 0.00 0.00 0.00 0.00 0.00 4.59 0.00 -
NAPS 1.8918 1.7869 1.3483 1.1302 1.0659 1.0642 0.8824 13.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.68 2.21 2.38 1.99 2.01 1.65 1.25 -
P/RPS 4.64 4.45 4.47 35.81 53.13 48.41 15.09 -18.06%
P/EPS 17.01 59.73 111.74 36.65 66.78 4.24 69.45 -21.14%
EY 5.88 1.67 0.89 2.73 1.50 23.58 1.44 26.82%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.65 0.57 0.81 0.78 0.87 0.71 0.65 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 -
Price 2.47 2.58 2.65 2.00 2.05 1.79 1.22 -
P/RPS 4.28 5.20 4.98 35.99 54.19 52.52 14.73 -18.84%
P/EPS 15.67 69.73 124.41 36.83 68.11 4.60 67.78 -21.91%
EY 6.38 1.43 0.80 2.72 1.47 21.74 1.48 27.99%
DY 0.00 0.00 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 0.60 0.66 0.90 0.79 0.88 0.77 0.64 -1.08%

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