[IGBB] YoY TTM Result on 31-Jan-2012 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 7.76%
YoY- 1121.37%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,255,473 1,276,430 1,288,979 131,815 199,540 198,389 212,662 25.12%
PBT 482,908 390,379 450,191 85,178 24,391 40,099 46,302 34.44%
Tax -83,022 -103,486 -102,782 203,121 2,120 840 -3,506 49.11%
NP 399,886 286,893 347,409 288,299 26,511 40,939 42,796 32.59%
-
NP to SH 165,027 109,105 102,165 286,020 23,418 38,966 41,438 19.06%
-
Tax Rate 17.19% 26.51% 22.83% -238.47% -8.69% -2.09% 7.57% -
Total Cost 855,587 989,537 941,570 -156,484 173,029 157,450 169,866 22.64%
-
Net Worth 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 970,059 12.99%
Dividend
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 12,151 12,163 355 68,638 871 - - -
Div Payout % 7.36% 11.15% 0.35% 24.00% 3.72% - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 2,553,431 2,428,387 1,895,922 1,366,255 133,870 978,478 970,059 12.99%
NOSH 610,891 607,096 607,667 609,935 69,724 489,239 323,353 8.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 31.85% 22.48% 26.95% 218.71% 13.29% 20.64% 20.12% -
ROE 6.46% 4.49% 5.39% 20.93% 17.49% 3.98% 4.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 206.51 210.25 212.12 21.61 286.18 40.55 65.77 15.54%
EPS 27.14 17.97 16.81 46.89 33.59 7.96 12.82 9.93%
DPS 2.00 2.00 0.06 11.25 1.25 0.00 0.00 -
NAPS 4.20 4.00 3.12 2.24 1.92 2.00 3.00 4.33%
Adjusted Per Share Value based on latest NOSH - 609,935
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 94.39 95.96 96.91 9.91 15.00 14.91 15.99 25.12%
EPS 12.41 8.20 7.68 21.50 1.76 2.93 3.12 19.04%
DPS 0.91 0.91 0.03 5.16 0.07 0.00 0.00 -
NAPS 1.9197 1.8257 1.4254 1.0271 0.1006 0.7356 0.7293 12.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.52 2.28 2.36 1.91 1.35 1.33 1.38 -
P/RPS 1.22 1.08 1.11 8.84 0.47 3.28 2.10 -6.62%
P/EPS 9.28 12.69 14.04 4.07 4.02 16.70 10.77 -1.86%
EY 10.77 7.88 7.12 24.55 24.88 5.99 9.29 1.88%
DY 0.79 0.88 0.02 5.89 0.93 0.00 0.00 -
P/NAPS 0.60 0.57 0.76 0.85 0.70 0.67 0.46 3.41%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 30/03/10 25/03/09 -
Price 2.50 2.27 2.24 2.09 1.58 1.30 1.18 -
P/RPS 1.21 1.08 1.06 9.67 0.55 3.21 1.79 -4.82%
P/EPS 9.21 12.63 13.32 4.46 4.70 16.32 9.21 0.00%
EY 10.86 7.92 7.51 22.44 21.26 6.13 10.86 0.00%
DY 0.80 0.88 0.03 5.38 0.79 0.00 0.00 -
P/NAPS 0.60 0.57 0.72 0.93 0.82 0.65 0.39 5.58%

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