[IGBB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 33.27%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,232,111 1,215,837 1,332,423 598,649 45,177 121,503 177,721 38.66%
PBT 518,027 359,209 449,979 223,362 32,868 100,432 28,020 63.63%
Tax -56,123 -85,675 -103,352 -46,313 10,295 196,179 6,569 -
NP 461,904 273,534 346,627 177,049 43,163 296,611 34,589 54.89%
-
NP to SH 207,183 106,730 115,990 78,366 40,565 293,936 31,411 37.50%
-
Tax Rate 10.83% 23.85% 22.97% 20.73% -31.32% -195.34% -23.44% -
Total Cost 770,207 942,303 985,796 421,600 2,014 -175,108 143,132 32.85%
-
Net Worth 2,615,350 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 1,180,890 14.36%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Div 12,151 12,163 - 355 - 68,638 871 56.04%
Div Payout % 5.86% 11.40% - 0.45% - 23.35% 2.77% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 2,615,350 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 1,180,890 14.36%
NOSH 608,221 608,098 608,160 591,687 563,392 609,739 608,706 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 37.49% 22.50% 26.01% 29.57% 95.54% 244.12% 19.46% -
ROE 7.92% 4.42% 4.99% 4.61% 3.60% 21.14% 2.66% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 202.58 199.94 219.09 101.18 8.02 19.93 29.20 38.68%
EPS 34.06 17.55 19.07 13.24 7.20 48.21 5.16 37.52%
DPS 2.00 2.00 0.00 0.06 0.00 11.25 0.14 56.66%
NAPS 4.30 3.97 3.82 2.87 2.00 2.28 1.94 14.38%
Adjusted Per Share Value based on latest NOSH - 591,687
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 92.63 91.41 100.17 45.01 3.40 9.13 13.36 38.66%
EPS 15.58 8.02 8.72 5.89 3.05 22.10 2.36 37.52%
DPS 0.91 0.91 0.00 0.03 0.00 5.16 0.07 54.19%
NAPS 1.9662 1.815 1.7466 1.2767 0.8471 1.0452 0.8878 14.36%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 29/04/11 -
Price 2.78 2.53 2.39 2.04 1.98 2.05 1.81 -
P/RPS 1.37 1.27 1.09 2.02 24.69 10.29 6.20 -22.49%
P/EPS 8.16 14.41 12.53 15.40 27.50 4.25 35.08 -21.82%
EY 12.25 6.94 7.98 6.49 3.64 23.52 2.85 27.91%
DY 0.72 0.79 0.00 0.03 0.00 5.49 0.08 44.91%
P/NAPS 0.65 0.64 0.63 0.71 0.99 0.90 0.93 -5.86%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 CAGR
Date 25/05/17 25/05/16 28/05/15 29/05/14 27/06/13 21/06/12 23/06/11 -
Price 3.00 2.75 2.29 2.18 2.01 2.24 1.80 -
P/RPS 1.48 1.38 1.05 2.15 25.07 11.24 6.17 -21.41%
P/EPS 8.81 15.67 12.01 16.46 27.92 4.65 34.88 -20.72%
EY 11.35 6.38 8.33 6.08 3.58 21.52 2.87 26.12%
DY 0.67 0.73 0.00 0.03 0.00 5.02 0.08 43.16%
P/NAPS 0.70 0.69 0.60 0.76 1.01 0.98 0.93 -4.68%

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