[IGB] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.15%
YoY- 89.65%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,108,944 1,101,836 1,197,633 1,178,562 1,004,968 894,813 754,590 6.62%
PBT 597,084 382,146 431,889 433,585 363,688 413,177 300,910 12.08%
Tax -54,577 -69,043 -99,511 -104,501 -123,575 -109,618 -92,720 -8.44%
NP 542,507 313,103 332,378 329,084 240,113 303,559 208,190 17.29%
-
NP to SH 383,655 202,292 212,638 224,027 175,860 264,786 181,272 13.29%
-
Tax Rate 9.14% 18.07% 23.04% 24.10% 33.98% 26.53% 30.81% -
Total Cost 566,437 788,733 865,255 849,478 764,855 591,254 546,400 0.60%
-
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%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 133,489 134,998 202,176 34,784 108,140 36,517 109,393 3.37%
Div Payout % 34.79% 66.73% 95.08% 15.53% 61.49% 13.79% 60.35% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
NOSH 1,364,000 1,335,259 1,363,300 1,344,545 1,409,468 1,457,890 1,460,492 -1.13%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 48.92% 28.42% 27.75% 27.92% 23.89% 33.92% 27.59% -
ROE 8.34% 4.66% 4.81% 5.01% 4.51% 7.77% 5.84% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 83.07 82.52 87.85 87.66 71.30 61.38 51.67 8.22%
EPS 28.74 15.15 15.60 16.66 12.48 18.16 12.41 15.00%
DPS 10.00 10.11 15.00 2.59 7.67 2.50 7.50 4.90%
NAPS 3.4456 3.2534 3.2413 3.3239 2.7692 2.3361 2.127 8.36%
Adjusted Per Share Value based on latest NOSH - 1,364,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 80.87 80.35 87.33 85.94 73.28 65.25 55.03 6.62%
EPS 27.98 14.75 15.51 16.34 12.82 19.31 13.22 13.29%
DPS 9.73 9.84 14.74 2.54 7.89 2.66 7.98 3.35%
NAPS 3.354 3.1678 3.2223 3.2589 2.8462 2.4835 2.2653 6.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 9.99 16.17 18.27 16.08 19.96 14.81 17.24 -8.68%
EY 10.01 6.18 5.47 6.22 5.01 6.75 5.80 9.51%
DY 3.48 4.13 5.26 0.97 3.08 0.93 3.50 -0.09%
P/NAPS 0.83 0.75 0.88 0.81 0.90 1.15 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 9.85 17.69 16.67 17.22 19.72 13.60 15.79 -7.55%
EY 10.16 5.65 6.00 5.81 5.07 7.35 6.33 8.19%
DY 3.53 3.77 5.77 0.90 3.12 1.01 3.83 -1.34%
P/NAPS 0.82 0.82 0.80 0.86 0.89 1.06 0.92 -1.89%

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