[IGBB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -28.63%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Revenue 1,215,870 1,208,932 1,309,194 888,990 27,432 23,119 125,844 58.60%
PBT 553,708 339,905 427,834 310,048 32,917 9,868 110,660 38.73%
Tax -61,960 -70,044 -111,477 -83,128 15,612 9,680 190,247 -
NP 491,748 269,861 316,357 226,920 48,529 19,548 300,907 10.50%
-
NP to SH 231,572 103,668 116,322 55,932 47,097 18,395 298,295 -5.01%
-
Tax Rate 11.19% 20.61% 26.06% 26.81% -47.43% -98.09% -171.92% -
Total Cost 724,122 939,071 992,837 662,070 -21,097 3,571 -175,063 -
-
Net Worth 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 0 1,416,989 13.59%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Div 12,168 12,151 12,163 355 - - 61,013 -27.95%
Div Payout % 5.25% 11.72% 10.46% 0.63% - - 20.45% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Net Worth 2,652,767 2,424,173 2,371,788 1,773,269 1,453,178 0 1,416,989 13.59%
NOSH 611,401 607,562 608,150 607,283 583,605 563,392 610,771 0.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
NP Margin 40.44% 22.32% 24.16% 25.53% 176.91% 84.55% 239.11% -
ROE 8.73% 4.28% 4.90% 3.15% 3.24% 0.00% 21.05% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 199.84 198.98 215.27 146.39 4.70 4.10 20.60 58.73%
EPS 38.06 17.06 19.13 9.21 8.07 3.27 48.84 -4.94%
DPS 2.00 2.00 2.00 0.06 0.00 0.00 10.00 -27.91%
NAPS 4.36 3.99 3.90 2.92 2.49 0.00 2.32 13.68%
Adjusted Per Share Value based on latest NOSH - 607,283
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 91.41 90.89 98.42 66.83 2.06 1.74 9.46 58.60%
EPS 17.41 7.79 8.75 4.20 3.54 1.38 22.43 -5.02%
DPS 0.91 0.91 0.91 0.03 0.00 0.00 4.59 -28.03%
NAPS 1.9943 1.8225 1.7831 1.3331 1.0925 0.00 1.0653 13.59%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 -
Price 2.90 2.64 2.23 2.33 1.99 2.05 2.05 -
P/RPS 1.45 1.33 1.04 1.59 42.34 49.96 9.95 -32.40%
P/EPS 7.62 15.47 11.66 25.30 24.66 62.79 4.20 12.87%
EY 13.12 6.46 8.58 3.95 4.06 1.59 23.82 -11.42%
DY 0.69 0.76 0.90 0.03 0.00 0.00 4.88 -32.81%
P/NAPS 0.67 0.66 0.57 0.80 0.80 0.00 0.88 -5.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 23/08/17 26/08/16 19/08/15 28/08/14 - - 19/09/12 -
Price 2.67 2.59 2.15 2.35 0.00 0.00 2.05 -
P/RPS 1.34 1.30 1.00 1.61 0.00 0.00 9.95 -33.48%
P/EPS 7.02 15.18 11.24 25.52 0.00 0.00 4.20 11.01%
EY 14.25 6.59 8.90 3.92 0.00 0.00 23.82 -9.91%
DY 0.75 0.77 0.93 0.02 0.00 0.00 4.88 -31.67%
P/NAPS 0.61 0.65 0.55 0.80 0.00 0.00 0.88 -7.18%

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