[IGBB] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ-0.0%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 1,258,034 1,288,792 1,211,022 27,432 128,167 101,121 221,688 34.07%
PBT 486,152 429,666 401,458 32,917 96,939 46,227 28,030 61.91%
Tax -76,768 -116,114 -105,980 15,612 -13,499 221,124 6,449 -
NP 409,384 313,552 295,478 48,529 83,440 267,351 34,479 51.87%
-
NP to SH 176,968 126,575 68,171 47,097 79,286 265,412 30,398 34.65%
-
Tax Rate 15.79% 27.02% 26.40% -47.43% 13.93% -478.34% -23.01% -
Total Cost 848,650 975,240 915,544 -21,097 44,727 -166,230 187,209 29.08%
-
Net Worth 2,516,363 2,376,857 1,215,868 1,183,720 1,417,820 1,415,521 1,173,653 13.74%
Dividend
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 12,151 12,163 355 - - 69,509 - -
Div Payout % 6.87% 9.61% 0.52% - - 26.19% - -
Equity
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 2,516,363 2,376,857 1,215,868 1,183,720 1,417,820 1,415,521 1,173,653 13.74%
NOSH 607,817 607,891 607,934 591,860 611,129 610,138 611,277 -0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 32.54% 24.33% 24.40% 176.91% 65.10% 264.39% 15.55% -
ROE 7.03% 5.33% 5.61% 3.98% 5.59% 18.75% 2.59% -
Per Share
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 206.98 212.01 199.20 4.63 20.97 16.57 36.27 34.20%
EPS 29.12 20.82 11.21 7.96 12.97 43.50 4.97 34.79%
DPS 2.00 2.00 0.06 0.00 0.00 11.39 0.00 -
NAPS 4.14 3.91 2.00 2.00 2.32 2.32 1.92 13.85%
Adjusted Per Share Value based on latest NOSH - 591,860
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 94.58 96.89 91.04 2.06 9.64 7.60 16.67 34.06%
EPS 13.30 9.52 5.13 3.54 5.96 19.95 2.29 34.59%
DPS 0.91 0.91 0.03 0.00 0.00 5.23 0.00 -
NAPS 1.8918 1.7869 0.9141 0.8899 1.0659 1.0642 0.8824 13.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.68 2.21 2.38 1.99 2.01 1.65 1.25 -
P/RPS 1.29 1.04 1.19 42.94 9.58 9.96 3.45 -15.30%
P/EPS 9.20 10.61 21.22 25.01 15.49 3.79 25.14 -15.61%
EY 10.86 9.42 4.71 4.00 6.45 26.36 3.98 18.47%
DY 0.75 0.90 0.02 0.00 0.00 6.90 0.00 -
P/NAPS 0.65 0.57 1.19 1.00 0.87 0.71 0.65 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/11/16 26/11/15 27/11/14 - 12/12/12 13/12/11 14/12/10 -
Price 2.47 2.58 2.65 0.00 2.05 1.79 1.22 -
P/RPS 1.19 1.22 1.33 0.00 9.77 10.80 3.36 -16.08%
P/EPS 8.48 12.39 23.63 0.00 15.80 4.11 24.53 -16.42%
EY 11.79 8.07 4.23 0.00 6.33 24.30 4.08 19.62%
DY 0.81 0.78 0.02 0.00 0.00 6.36 0.00 -
P/NAPS 0.60 0.66 1.33 0.00 0.88 0.77 0.64 -1.08%

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