[IGBB] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.87%
YoY- 73.74%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,201,528 1,255,473 1,276,430 1,288,979 131,815 199,540 198,389 25.53%
PBT 491,318 482,908 390,379 450,191 85,178 24,391 40,099 37.21%
Tax -59,548 -83,022 -103,486 -102,782 203,121 2,120 840 -
NP 431,770 399,886 286,893 347,409 288,299 26,511 40,939 34.63%
-
NP to SH 215,143 165,027 109,105 102,165 286,020 23,418 38,966 24.07%
-
Tax Rate 12.12% 17.19% 26.51% 22.83% -238.47% -8.69% -2.09% -
Total Cost 769,758 855,587 989,537 941,570 -156,484 173,029 157,450 22.18%
-
Net Worth 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 13.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Div 12,168 12,151 12,163 355 68,638 871 - -
Div Payout % 5.66% 7.36% 11.15% 0.35% 24.00% 3.72% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 13.71%
NOSH 611,474 610,891 607,096 607,667 609,935 69,724 489,239 2.85%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 35.94% 31.85% 22.48% 26.95% 218.71% 13.29% 20.64% -
ROE 7.94% 6.46% 4.49% 5.39% 20.93% 17.49% 3.98% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 197.43 206.51 210.25 212.12 21.61 286.18 40.55 22.12%
EPS 35.35 27.14 17.97 16.81 46.89 33.59 7.96 20.71%
DPS 2.00 2.00 2.00 0.06 11.25 1.25 0.00 -
NAPS 4.45 4.20 4.00 3.12 2.24 1.92 2.00 10.62%
Adjusted Per Share Value based on latest NOSH - 607,667
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 90.33 94.39 95.96 96.91 9.91 15.00 14.91 25.53%
EPS 16.17 12.41 8.20 7.68 21.50 1.76 2.93 24.06%
DPS 0.91 0.91 0.91 0.03 5.16 0.07 0.00 -
NAPS 2.0361 1.9197 1.8257 1.4254 1.0271 0.1006 0.7356 13.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 29/01/10 -
Price 2.96 2.52 2.28 2.36 1.91 1.35 1.33 -
P/RPS 1.50 1.22 1.08 1.11 8.84 0.47 3.28 -9.40%
P/EPS 8.37 9.28 12.69 14.04 4.07 4.02 16.70 -8.35%
EY 11.94 10.77 7.88 7.12 24.55 24.88 5.99 9.09%
DY 0.68 0.79 0.88 0.02 5.89 0.93 0.00 -
P/NAPS 0.67 0.60 0.57 0.76 0.85 0.70 0.67 0.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 CAGR
Date 13/02/18 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 30/03/10 -
Price 3.10 2.50 2.27 2.24 2.09 1.58 1.30 -
P/RPS 1.57 1.21 1.08 1.06 9.67 0.55 3.21 -8.63%
P/EPS 8.77 9.21 12.63 13.32 4.46 4.70 16.32 -7.54%
EY 11.40 10.86 7.92 7.51 22.44 21.26 6.13 8.14%
DY 0.65 0.80 0.88 0.03 5.38 0.79 0.00 -
P/NAPS 0.70 0.60 0.57 0.72 0.93 0.82 0.65 0.94%

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