[IGBB] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6.75%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
Revenue 1,442,672 1,302,011 1,201,528 1,255,473 1,276,430 1,288,979 131,815 35.27%
PBT 463,099 480,591 491,318 482,908 390,379 450,191 85,178 23.83%
Tax -96,906 -89,076 -59,548 -83,022 -103,486 -102,782 203,121 -
NP 366,193 391,515 431,770 399,886 286,893 347,409 288,299 3.06%
-
NP to SH 208,665 235,643 215,143 165,027 109,105 102,165 286,020 -3.90%
-
Tax Rate 20.93% 18.53% 12.12% 17.19% 26.51% 22.83% -238.47% -
Total Cost 1,076,479 910,496 769,758 855,587 989,537 941,570 -156,484 -
-
Net Worth 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 13.05%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
Div 20,439 13,050 12,168 12,151 12,163 355 68,638 -14.18%
Div Payout % 9.80% 5.54% 5.66% 7.36% 11.15% 0.35% 24.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
Net Worth 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 1,895,922 1,366,255 13.05%
NOSH 690,152 689,519 611,474 610,891 607,096 607,667 609,935 1.57%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
NP Margin 25.38% 30.07% 35.94% 31.85% 22.48% 26.95% 218.71% -
ROE 5.78% 7.06% 7.94% 6.46% 4.49% 5.39% 20.93% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
RPS 211.97 194.69 197.43 206.51 210.25 212.12 21.61 33.41%
EPS 30.66 35.24 35.35 27.14 17.97 16.81 46.89 -5.22%
DPS 3.00 1.95 2.00 2.00 2.00 0.06 11.25 -15.36%
NAPS 5.3037 4.9882 4.45 4.20 4.00 3.12 2.24 11.49%
Adjusted Per Share Value based on latest NOSH - 610,891
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
RPS 108.46 97.88 90.33 94.39 95.96 96.91 9.91 35.27%
EPS 15.69 17.72 16.17 12.41 8.20 7.68 21.50 -3.89%
DPS 1.54 0.98 0.91 0.91 0.91 0.03 5.16 -14.15%
NAPS 2.7138 2.508 2.0361 1.9197 1.8257 1.4254 1.0271 13.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/01/12 -
Price 3.61 2.48 2.96 2.52 2.28 2.36 1.91 -
P/RPS 1.70 1.27 1.50 1.22 1.08 1.11 8.84 -18.79%
P/EPS 11.77 7.04 8.37 9.28 12.69 14.04 4.07 14.34%
EY 8.49 14.21 11.94 10.77 7.88 7.12 24.55 -12.54%
DY 0.83 0.79 0.68 0.79 0.88 0.02 5.89 -21.91%
P/NAPS 0.68 0.50 0.67 0.60 0.57 0.76 0.85 -2.77%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 CAGR
Date 19/02/20 26/02/19 13/02/18 23/02/17 26/02/16 17/02/15 27/03/12 -
Price 3.32 2.50 3.10 2.50 2.27 2.24 2.09 -
P/RPS 1.57 1.28 1.57 1.21 1.08 1.06 9.67 -20.50%
P/EPS 10.83 7.10 8.77 9.21 12.63 13.32 4.46 11.85%
EY 9.23 14.09 11.40 10.86 7.92 7.51 22.44 -10.61%
DY 0.90 0.78 0.65 0.80 0.88 0.03 5.38 -20.20%
P/NAPS 0.63 0.50 0.70 0.60 0.57 0.72 0.93 -4.79%

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