[IGB] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -0.62%

YoY- -4.87%

Quarter Report

IGB 2Q2016 announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,108,944	1,101,836	1,197,633	1,178,562	1,004,968	894,813	754,590	6.62%
YoY %	0.65%	-8.00%	1.62%	17.27%	12.31%	18.58%	-	-
Horiz. %	146.96%	146.02%	158.71%	156.19%	133.18%	118.58%	100.00%	-
PBT	597,084	382,146	431,889	433,585	363,688	413,177	300,910	12.08%
YoY %	56.24%	-11.52%	-0.39%	19.22%	-11.98%	37.31%	-	-
Horiz. %	198.43%	127.00%	143.53%	144.09%	120.86%	137.31%	100.00%	-
Tax	-54,577	-69,043	-99,511	-104,501	-123,575	-109,618	-92,720	-8.44%
YoY %	20.95%	30.62%	4.78%	15.44%	-12.73%	-18.22%	-	-
Horiz. %	58.86%	74.46%	107.32%	112.71%	133.28%	118.22%	100.00%	-
NP	542,507	313,103	332,378	329,084	240,113	303,559	208,190	17.29%
YoY %	73.27%	-5.80%	1.00%	37.05%	-20.90%	45.81%	-	-
Horiz. %	260.58%	150.39%	159.65%	158.07%	115.33%	145.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	383,655	202,292	212,638	224,027	175,860	264,786	181,272	13.29%
YoY %	89.65%	-4.87%	-5.08%	27.39%	-33.58%	46.07%	-	-
Horiz. %	211.65%	111.60%	117.30%	123.59%	97.01%	146.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.14%	18.07%	23.04%	24.10%	33.98%	26.53%	30.81%	-
YoY %	-49.42%	-21.57%	-4.40%	-29.08%	28.08%	-13.89%	-	-
Horiz. %	29.67%	58.65%	74.78%	78.22%	110.29%	86.11%	100.00%	-
Total Cost	566,437	788,733	865,255	849,478	764,855	591,254	546,400	0.60%
YoY %	-28.18%	-8.84%	1.86%	11.06%	29.36%	8.21%	-	-
Horiz. %	103.67%	144.35%	158.36%	155.47%	139.98%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,599,521	4,344,132	4,418,866	4,469,134	3,903,101	3,405,778	3,106,467	6.75%
YoY %	5.88%	-1.69%	-1.12%	14.50%	14.60%	9.64%	-	-
Horiz. %	148.06%	139.84%	142.25%	143.87%	125.64%	109.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	133,489	134,998	202,176	34,784	108,140	36,517	109,393	3.37%
YoY %	-1.12%	-33.23%	481.23%	-67.83%	196.14%	-66.62%	-	-
Horiz. %	122.03%	123.41%	184.82%	31.80%	98.85%	33.38%	100.00%	-
Div Payout %	34.79%	66.73%	95.08%	15.53%	61.49%	13.79%	60.35%	-
YoY %	-47.86%	-29.82%	512.23%	-74.74%	345.90%	-77.15%	-	-
Horiz. %	57.65%	110.57%	157.55%	25.73%	101.89%	22.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	4,599,521	4,344,132	4,418,866	4,469,134	3,903,101	3,405,778	3,106,467	6.75%
YoY %	5.88%	-1.69%	-1.12%	14.50%	14.60%	9.64%	-	-
Horiz. %	148.06%	139.84%	142.25%	143.87%	125.64%	109.64%	100.00%	-
NOSH	1,364,000	1,335,259	1,363,300	1,344,545	1,409,468	1,457,890	1,460,492	-1.13%
YoY %	2.15%	-2.06%	1.39%	-4.61%	-3.32%	-0.18%	-	-
Horiz. %	93.39%	91.43%	93.35%	92.06%	96.51%	99.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	48.92%	28.42%	27.75%	27.92%	23.89%	33.92%	27.59%	-
YoY %	72.13%	2.41%	-0.61%	16.87%	-29.57%	22.94%	-	-
Horiz. %	177.31%	103.01%	100.58%	101.20%	86.59%	122.94%	100.00%	-
ROE	8.34%	4.66%	4.81%	5.01%	4.51%	7.77%	5.84%	-
YoY %	78.97%	-3.12%	-3.99%	11.09%	-41.96%	33.05%	-	-
Horiz. %	142.81%	79.79%	82.36%	85.79%	77.23%	133.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	83.07	82.52	87.85	87.66	71.30	61.38	51.67	8.22%
YoY %	0.67%	-6.07%	0.22%	22.95%	16.16%	18.79%	-	-
Horiz. %	160.77%	159.71%	170.02%	169.65%	137.99%	118.79%	100.00%	-
EPS	28.74	15.15	15.60	16.66	12.48	18.16	12.41	15.00%
YoY %	89.70%	-2.88%	-6.36%	33.49%	-31.28%	46.33%	-	-
Horiz. %	231.59%	122.08%	125.71%	134.25%	100.56%	146.33%	100.00%	-
DPS	10.00	10.11	15.00	2.59	7.67	2.50	7.50	4.90%
YoY %	-1.09%	-32.60%	479.15%	-66.23%	206.80%	-66.67%	-	-
Horiz. %	133.33%	134.80%	200.00%	34.53%	102.27%	33.33%	100.00%	-
NAPS	3.4456	3.2534	3.2413	3.3239	2.7692	2.3361	2.127	8.36%
YoY %	5.91%	0.37%	-2.49%	20.03%	18.54%	9.83%	-	-
Horiz. %	161.99%	152.96%	152.39%	156.27%	130.19%	109.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,259
RPS	80.87	80.35	87.33	85.94	73.28	65.25	55.03	6.62%
YoY %	0.65%	-7.99%	1.62%	17.28%	12.31%	18.57%	-	-
Horiz. %	146.96%	146.01%	158.70%	156.17%	133.16%	118.57%	100.00%	-
EPS	27.98	14.75	15.51	16.34	12.82	19.31	13.22	13.29%
YoY %	89.69%	-4.90%	-5.08%	27.46%	-33.61%	46.07%	-	-
Horiz. %	211.65%	111.57%	117.32%	123.60%	96.97%	146.07%	100.00%	-
DPS	9.73	9.84	14.74	2.54	7.89	2.66	7.98	3.35%
YoY %	-1.12%	-33.24%	480.31%	-67.81%	196.62%	-66.67%	-	-
Horiz. %	121.93%	123.31%	184.71%	31.83%	98.87%	33.33%	100.00%	-
NAPS	3.354	3.1678	3.2223	3.2589	2.8462	2.4835	2.2653	6.75%
YoY %	5.88%	-1.69%	-1.12%	14.50%	14.60%	9.63%	-	-
Horiz. %	148.06%	139.84%	142.25%	143.86%	125.64%	109.63%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.87	2.45	2.85	2.68	2.49	2.69	2.14	-
P/RPS	3.45	2.97	3.24	3.06	3.49	4.38	4.14	-2.99%
YoY %	16.16%	-8.33%	5.88%	-12.32%	-20.32%	5.80%	-	-
Horiz. %	83.33%	71.74%	78.26%	73.91%	84.30%	105.80%	100.00%	-
P/EPS	9.99	16.17	18.27	16.08	19.96	14.81	17.24	-8.68%
YoY %	-38.22%	-11.49%	13.62%	-19.44%	34.77%	-14.10%	-	-
Horiz. %	57.95%	93.79%	105.97%	93.27%	115.78%	85.90%	100.00%	-
EY	10.01	6.18	5.47	6.22	5.01	6.75	5.80	9.51%
YoY %	61.97%	12.98%	-12.06%	24.15%	-25.78%	16.38%	-	-
Horiz. %	172.59%	106.55%	94.31%	107.24%	86.38%	116.38%	100.00%	-
DY	3.48	4.13	5.26	0.97	3.08	0.93	3.50	-0.09%
YoY %	-15.74%	-21.48%	442.27%	-68.51%	231.18%	-73.43%	-	-
Horiz. %	99.43%	118.00%	150.29%	27.71%	88.00%	26.57%	100.00%	-
P/NAPS	0.83	0.75	0.88	0.81	0.90	1.15	1.01	-3.21%
YoY %	10.67%	-14.77%	8.64%	-10.00%	-21.74%	13.86%	-	-
Horiz. %	82.18%	74.26%	87.13%	80.20%	89.11%	113.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	25/08/16	18/08/15	27/08/14	29/08/13	24/08/12	24/08/11	-
Price	2.83	2.68	2.60	2.87	2.46	2.47	1.96	-
P/RPS	3.41	3.25	2.96	3.27	3.45	4.02	3.79	-1.74%
YoY %	4.92%	9.80%	-9.48%	-5.22%	-14.18%	6.07%	-	-
Horiz. %	89.97%	85.75%	78.10%	86.28%	91.03%	106.07%	100.00%	-
P/EPS	9.85	17.69	16.67	17.22	19.72	13.60	15.79	-7.55%
YoY %	-44.32%	6.12%	-3.19%	-12.68%	45.00%	-13.87%	-	-
Horiz. %	62.38%	112.03%	105.57%	109.06%	124.89%	86.13%	100.00%	-
EY	10.16	5.65	6.00	5.81	5.07	7.35	6.33	8.19%
YoY %	79.82%	-5.83%	3.27%	14.60%	-31.02%	16.11%	-	-
Horiz. %	160.51%	89.26%	94.79%	91.79%	80.09%	116.11%	100.00%	-
DY	3.53	3.77	5.77	0.90	3.12	1.01	3.83	-1.34%
YoY %	-6.37%	-34.66%	541.11%	-71.15%	208.91%	-73.63%	-	-
Horiz. %	92.17%	98.43%	150.65%	23.50%	81.46%	26.37%	100.00%	-
P/NAPS	0.82	0.82	0.80	0.86	0.89	1.06	0.92	-1.89%
YoY %	0.00%	2.50%	-6.98%	-3.37%	-16.04%	15.22%	-	-
Horiz. %	89.13%	89.13%	86.96%	93.48%	96.74%	115.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

734

HLIND

HONG LEONG INDUSTRIES BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

668

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

NOTION

NOTION VTEC BHD

559

DNEX

DAGANG NEXCHANGE BERHAD

556

HEXCAP

HEXTAR CAPITAL BERHAD

435

GENTING

GENTING BHD

398

SNS

SNS NETWORK TECHNOLOGY BERHAD

388

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More