[IGBB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.88%
YoY- 44.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,151,054 1,258,034 1,288,792 1,211,022 27,432 128,167 101,121 50.80%
PBT 432,430 486,152 429,666 401,458 32,917 96,939 46,227 45.88%
Tax -59,847 -76,768 -116,114 -105,980 15,612 -13,499 221,124 -
NP 372,583 409,384 313,552 295,478 48,529 83,440 267,351 5.76%
-
NP to SH 171,550 176,968 126,575 68,171 47,097 79,286 265,412 -7.10%
-
Tax Rate 13.84% 15.79% 27.02% 26.40% -47.43% 13.93% -478.34% -
Total Cost 778,471 848,650 975,240 915,544 -21,097 44,727 -166,230 -
-
Net Worth 2,676,666 2,516,363 2,376,857 1,215,868 1,183,720 1,417,820 1,415,521 11.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Div 12,168 12,151 12,163 355 - - 69,509 -25.49%
Div Payout % 7.09% 6.87% 9.61% 0.52% - - 26.19% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,676,666 2,516,363 2,376,857 1,215,868 1,183,720 1,417,820 1,415,521 11.36%
NOSH 608,333 607,817 607,891 607,934 591,860 611,129 610,138 -0.05%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 32.37% 32.54% 24.33% 24.40% 176.91% 65.10% 264.39% -
ROE 6.41% 7.03% 5.33% 5.61% 3.98% 5.59% 18.75% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 189.21 206.98 212.01 199.20 4.63 20.97 16.57 50.88%
EPS 28.20 29.12 20.82 11.21 7.96 12.97 43.50 -7.05%
DPS 2.00 2.00 2.00 0.06 0.00 0.00 11.39 -25.45%
NAPS 4.40 4.14 3.91 2.00 2.00 2.32 2.32 11.41%
Adjusted Per Share Value based on latest NOSH - 607,934
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 86.54 94.58 96.89 91.04 2.06 9.64 7.60 50.80%
EPS 12.90 13.30 9.52 5.13 3.54 5.96 19.95 -7.09%
DPS 0.91 0.91 0.91 0.03 0.00 0.00 5.23 -25.57%
NAPS 2.0123 1.8918 1.7869 0.9141 0.8899 1.0659 1.0642 11.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 -
Price 2.69 2.68 2.21 2.38 1.99 2.01 1.65 -
P/RPS 1.42 1.29 1.04 1.19 42.94 9.58 9.96 -28.03%
P/EPS 9.54 9.20 10.61 21.22 25.01 15.49 3.79 16.87%
EY 10.48 10.86 9.42 4.71 4.00 6.45 26.36 -14.42%
DY 0.74 0.75 0.90 0.02 0.00 0.00 6.90 -31.41%
P/NAPS 0.61 0.65 0.57 1.19 1.00 0.87 0.71 -2.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/11/17 23/11/16 26/11/15 27/11/14 - 12/12/12 13/12/11 -
Price 2.99 2.47 2.58 2.65 0.00 2.05 1.79 -
P/RPS 1.58 1.19 1.22 1.33 0.00 9.77 10.80 -27.72%
P/EPS 10.60 8.48 12.39 23.63 0.00 15.80 4.11 17.35%
EY 9.43 11.79 8.07 4.23 0.00 6.33 24.30 -14.77%
DY 0.67 0.81 0.78 0.02 0.00 0.00 6.36 -31.62%
P/NAPS 0.68 0.60 0.66 1.33 0.00 0.88 0.77 -2.07%

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