[IGBB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.53%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
Revenue 1,214,177 1,232,111 1,215,837 1,332,423 598,649 45,177 121,503 47.52%
PBT 466,154 518,027 359,209 449,979 223,362 32,868 100,432 29.59%
Tax -100,418 -56,123 -85,675 -103,352 -46,313 10,295 196,179 -
NP 365,736 461,904 273,534 346,627 177,049 43,163 296,611 3.60%
-
NP to SH 176,052 207,183 106,730 115,990 78,366 40,565 293,936 -8.29%
-
Tax Rate 21.54% 10.83% 23.85% 22.97% 20.73% -31.32% -195.34% -
Total Cost 848,441 770,207 942,303 985,796 421,600 2,014 -175,108 -
-
Net Worth 3,064,061 2,615,350 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 14.28%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
Div 12,168 12,151 12,163 - 355 - 68,638 -25.33%
Div Payout % 6.91% 5.86% 11.40% - 0.45% - 23.35% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
Net Worth 3,064,061 2,615,350 2,414,149 2,323,172 1,698,141 1,126,785 1,390,205 14.28%
NOSH 611,526 608,221 608,098 608,160 591,687 563,392 609,739 0.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
NP Margin 30.12% 37.49% 22.50% 26.01% 29.57% 95.54% 244.12% -
ROE 5.75% 7.92% 4.42% 4.99% 4.61% 3.60% 21.14% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
RPS 193.36 202.58 199.94 219.09 101.18 8.02 19.93 46.78%
EPS 28.04 34.06 17.55 19.07 13.24 7.20 48.21 -8.74%
DPS 1.94 2.00 2.00 0.00 0.06 0.00 11.25 -25.68%
NAPS 4.8797 4.30 3.97 3.82 2.87 2.00 2.28 13.71%
Adjusted Per Share Value based on latest NOSH - 608,160
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
RPS 91.28 92.63 91.41 100.17 45.01 3.40 9.13 47.53%
EPS 13.24 15.58 8.02 8.72 5.89 3.05 22.10 -8.28%
DPS 0.91 0.91 0.91 0.00 0.03 0.00 5.16 -25.40%
NAPS 2.3036 1.9662 1.815 1.7466 1.2767 0.8471 1.0452 14.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 -
Price 2.99 2.78 2.53 2.39 2.04 1.98 2.05 -
P/RPS 1.55 1.37 1.27 1.09 2.02 24.69 10.29 -27.36%
P/EPS 10.66 8.16 14.41 12.53 15.40 27.50 4.25 16.80%
EY 9.38 12.25 6.94 7.98 6.49 3.64 23.52 -14.38%
DY 0.65 0.72 0.79 0.00 0.03 0.00 5.49 -30.25%
P/NAPS 0.61 0.65 0.64 0.63 0.71 0.99 0.90 -6.35%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/04/13 30/04/12 CAGR
Date 31/05/18 25/05/17 25/05/16 28/05/15 29/05/14 27/06/13 21/06/12 -
Price 2.94 3.00 2.75 2.29 2.18 2.01 2.24 -
P/RPS 1.52 1.48 1.38 1.05 2.15 25.07 11.24 -28.67%
P/EPS 10.49 8.81 15.67 12.01 16.46 27.92 4.65 14.73%
EY 9.54 11.35 6.38 8.33 6.08 3.58 21.52 -12.83%
DY 0.66 0.67 0.73 0.00 0.03 0.00 5.02 -29.01%
P/NAPS 0.60 0.70 0.69 0.60 0.76 1.01 0.98 -7.95%

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