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

Stock

[IGBB] IGB BERHAD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -2.87%

YoY- -10.88%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
TTM Result
Revenue	1,365,142	1,236,277	1,215,870	1,208,932	1,309,194	888,990	27,432	93.52%
YoY %	10.42%	1.68%	0.57%	-7.66%	47.27%	3,140.70%	-	-
Horiz. %	4,976.46%	4,506.70%	4,432.31%	4,407.01%	4,772.51%	3,240.70%	100.00%	-
PBT	479,283	451,811	553,708	339,905	427,834	310,048	32,917	57.23%
YoY %	6.08%	-18.40%	62.90%	-20.55%	37.99%	841.91%	-	-
Horiz. %	1,456.03%	1,372.58%	1,682.13%	1,032.61%	1,299.74%	941.91%	100.00%	-
Tax	-87,180	-106,246	-61,960	-70,044	-111,477	-83,128	15,612	-
YoY %	17.95%	-71.48%	11.54%	37.17%	-34.10%	-632.46%	-	-
Horiz. %	-558.42%	-680.54%	-396.87%	-448.65%	-714.05%	-532.46%	100.00%	-
NP	392,103	345,565	491,748	269,861	316,357	226,920	48,529	42.34%
YoY %	13.47%	-29.73%	82.22%	-14.70%	39.41%	367.60%	-	-
Horiz. %	807.98%	712.08%	1,013.31%	556.08%	651.89%	467.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	242,604	171,000	231,572	103,668	116,322	55,932	47,097	31.91%
YoY %	41.87%	-26.16%	123.38%	-10.88%	107.97%	18.76%	-	-
Horiz. %	515.12%	363.08%	491.69%	220.12%	246.98%	118.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.19%	23.52%	11.19%	20.61%	26.06%	26.81%	-47.43%	-
YoY %	-22.66%	110.19%	-45.71%	-20.91%	-2.80%	156.53%	-	-
Horiz. %	-38.35%	-49.59%	-23.59%	-43.45%	-54.94%	-56.53%	100.00%	-
Total Cost	973,039	890,712	724,122	939,071	992,837	662,070	-21,097	-
YoY %	9.24%	23.01%	-22.89%	-5.42%	49.96%	3,238.22%	-	-
Horiz. %	-4,612.22%	-4,221.98%	-3,432.35%	-4,451.21%	-4,706.06%	-3,138.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,507,183	3,137,001	2,652,767	2,424,173	2,371,788	1,773,269	1,453,178	16.05%
YoY %	11.80%	18.25%	9.43%	2.21%	33.75%	22.03%	-	-
Horiz. %	241.35%	215.87%	182.55%	166.82%	163.21%	122.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Dividend
Div	20,439	13,050	12,168	12,151	12,163	355	-	-
YoY %	56.62%	7.25%	0.14%	-0.10%	3,326.20%	0.00%	-	-
Horiz. %	5,757.46%	3,676.06%	3,427.61%	3,422.82%	3,426.20%	100.00%	-	-
Div Payout %	8.43%	7.63%	5.25%	11.72%	10.46%	0.63%	-	-
YoY %	10.48%	45.33%	-55.20%	12.05%	1,560.32%	0.00%	-	-
Horiz. %	1,338.10%	1,211.11%	833.33%	1,860.32%	1,660.32%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Equity
Net Worth	3,507,183	3,137,001	2,652,767	2,424,173	2,371,788	1,773,269	1,453,178	16.05%
YoY %	11.80%	18.25%	9.43%	2.21%	33.75%	22.03%	-	-
Horiz. %	241.35%	215.87%	182.55%	166.82%	163.21%	122.03%	100.00%	-
NOSH	689,572	689,505	611,401	607,562	608,150	607,283	583,605	2.85%
YoY %	0.01%	12.77%	0.63%	-0.10%	0.14%	4.06%	-	-
Horiz. %	118.16%	118.15%	104.76%	104.11%	104.21%	104.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Ratio Analysis
NP Margin	28.72%	27.95%	40.44%	22.32%	24.16%	25.53%	176.91%	-
YoY %	2.75%	-30.89%	81.18%	-7.62%	-5.37%	-85.57%	-	-
Horiz. %	16.23%	15.80%	22.86%	12.62%	13.66%	14.43%	100.00%	-
ROE	6.92%	5.45%	8.73%	4.28%	4.90%	3.15%	3.24%	-
YoY %	26.97%	-37.57%	103.97%	-12.65%	55.56%	-2.78%	-	-
Horiz. %	213.58%	168.21%	269.44%	132.10%	151.23%	97.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Per Share
RPS	200.37	189.46	199.84	198.98	215.27	146.39	4.70	88.53%
YoY %	5.76%	-5.19%	0.43%	-7.57%	47.05%	3,014.68%	-	-
Horiz. %	4,263.19%	4,031.06%	4,251.91%	4,233.62%	4,580.21%	3,114.68%	100.00%	-
EPS	35.61	26.21	38.06	17.06	19.13	9.21	8.07	28.51%
YoY %	35.86%	-31.14%	123.09%	-10.82%	107.71%	14.13%	-	-
Horiz. %	441.26%	324.78%	471.62%	211.40%	237.05%	114.13%	100.00%	-
DPS	3.00	2.00	2.00	2.00	2.00	0.06	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	3,233.33%	0.00%	-	-
Horiz. %	5,000.00%	3,333.33%	3,333.33%	3,333.33%	3,333.33%	100.00%	-	-
NAPS	5.1476	4.8074	4.36	3.99	3.90	2.92	2.49	13.05%
YoY %	7.08%	10.26%	9.27%	2.31%	33.56%	17.27%	-	-
Horiz. %	206.73%	193.07%	175.10%	160.24%	156.63%	117.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 607,562
RPS	100.52	91.03	89.52	89.01	96.40	65.46	2.02	93.52%
YoY %	10.43%	1.69%	0.57%	-7.67%	47.27%	3,140.59%	-	-
Horiz. %	4,976.24%	4,506.44%	4,431.68%	4,406.44%	4,772.28%	3,240.59%	100.00%	-
EPS	17.86	12.59	17.05	7.63	8.56	4.12	3.47	31.89%
YoY %	41.86%	-26.16%	123.46%	-10.86%	107.77%	18.73%	-	-
Horiz. %	514.70%	362.82%	491.35%	219.88%	246.69%	118.73%	100.00%	-
DPS	1.50	0.96	0.90	0.89	0.90	0.03	0.00	-
YoY %	56.25%	6.67%	1.12%	-1.11%	2,900.00%	0.00%	-	-
Horiz. %	5,000.00%	3,200.00%	3,000.00%	2,966.67%	3,000.00%	100.00%	-	-
NAPS	2.5823	2.3098	1.9532	1.7849	1.7463	1.3057	1.07	16.05%
YoY %	11.80%	18.26%	9.43%	2.21%	33.74%	22.03%	-	-
Horiz. %	241.34%	215.87%	182.54%	166.81%	163.21%	122.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	-
Price	2.80	2.92	2.90	2.64	2.23	2.33	1.99	-
P/RPS	1.40	1.54	1.45	1.33	1.04	1.59	42.34	-43.79%
YoY %	-9.09%	6.21%	9.02%	27.88%	-34.59%	-96.24%	-	-
Horiz. %	3.31%	3.64%	3.42%	3.14%	2.46%	3.76%	100.00%	-
P/EPS	7.86	11.14	7.62	15.47	11.66	25.30	24.66	-17.56%
YoY %	-29.44%	46.19%	-50.74%	32.68%	-53.91%	2.60%	-	-
Horiz. %	31.87%	45.17%	30.90%	62.73%	47.28%	102.60%	100.00%	-
EY	12.72	8.97	13.12	6.46	8.58	3.95	4.06	21.28%
YoY %	41.81%	-31.63%	103.10%	-24.71%	117.22%	-2.71%	-	-
Horiz. %	313.30%	220.94%	323.15%	159.11%	211.33%	97.29%	100.00%	-
DY	1.07	0.68	0.69	0.76	0.90	0.03	0.00	-
YoY %	57.35%	-1.45%	-9.21%	-15.56%	2,900.00%	0.00%	-	-
Horiz. %	3,566.67%	2,266.67%	2,300.00%	2,533.33%	3,000.00%	100.00%	-	-
P/NAPS	0.54	0.61	0.67	0.66	0.57	0.80	0.80	-6.42%
YoY %	-11.48%	-8.96%	1.52%	15.79%	-28.75%	0.00%	-	-
Horiz. %	67.50%	76.25%	83.75%	82.50%	71.25%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	28/08/14	-	-
Price	2.75	2.80	2.67	2.59	2.15	2.35	0.00	-
P/RPS	1.37	1.48	1.34	1.30	1.00	1.61	0.00	-
YoY %	-7.43%	10.45%	3.08%	30.00%	-37.89%	0.00%	-	-
Horiz. %	85.09%	91.93%	83.23%	80.75%	62.11%	100.00%	-	-
P/EPS	7.72	10.68	7.02	15.18	11.24	25.52	0.00	-
YoY %	-27.72%	52.14%	-53.75%	35.05%	-55.96%	0.00%	-	-
Horiz. %	30.25%	41.85%	27.51%	59.48%	44.04%	100.00%	-	-
EY	12.95	9.36	14.25	6.59	8.90	3.92	0.00	-
YoY %	38.35%	-34.32%	116.24%	-25.96%	127.04%	0.00%	-	-
Horiz. %	330.36%	238.78%	363.52%	168.11%	227.04%	100.00%	-	-
DY	1.09	0.71	0.75	0.77	0.93	0.02	0.00	-
YoY %	53.52%	-5.33%	-2.60%	-17.20%	4,550.00%	0.00%	-	-
Horiz. %	5,450.00%	3,550.00%	3,750.00%	3,850.00%	4,650.00%	100.00%	-	-
P/NAPS	0.53	0.58	0.61	0.65	0.55	0.80	0.00	-
YoY %	-8.62%	-4.92%	-6.15%	18.18%	-31.25%	0.00%	-	-
Horiz. %	66.25%	72.50%	76.25%	81.25%	68.75%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos