[IGB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 59.92%
YoY- 53.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,002,730 1,019,112 1,150,308 1,156,578 1,085,458 1,120,828 1,167,082 -9.63%
PBT 510,554 536,376 534,973 594,409 386,332 398,236 427,040 12.65%
Tax -9,678 53,220 -79,920 -84,936 -60,364 -73,300 -92,455 -77.81%
NP 500,876 589,596 455,053 509,473 325,968 324,936 334,585 30.89%
-
NP to SH 383,094 461,004 297,993 338,665 211,770 207,228 216,903 46.16%
-
Tax Rate 1.90% -9.92% 14.94% 14.29% 15.62% 18.41% 21.65% -
Total Cost 501,854 429,516 695,255 647,105 759,490 795,892 832,497 -28.66%
-
Net Worth 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4,304,253 4,474,153 1.86%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 133,489 - 133,489 88,981 133,524 - 136,502 -1.47%
Div Payout % 34.85% - 44.80% 26.27% 63.05% - 62.93% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4,304,253 4,474,153 1.86%
NOSH 1,364,000 1,364,000 1,364,000 1,334,729 1,335,245 1,335,231 1,365,028 -0.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 49.95% 57.85% 39.56% 44.05% 30.03% 28.99% 28.67% -
ROE 8.33% 10.17% 6.62% 7.65% 4.87% 4.81% 4.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.12 76.34 86.17 86.65 81.29 83.94 85.50 -8.27%
EPS 28.70 34.52 22.32 25.37 15.86 15.52 15.89 48.36%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 10.00 0.00%
NAPS 3.4456 3.3951 3.3731 3.3187 3.2534 3.2236 3.2777 3.38%
Adjusted Per Share Value based on latest NOSH - 1,334,360
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.12 74.31 83.88 84.34 79.15 81.73 85.10 -9.62%
EPS 27.94 33.62 21.73 24.70 15.44 15.11 15.82 46.16%
DPS 9.73 0.00 9.73 6.49 9.74 0.00 9.95 -1.48%
NAPS 3.354 3.3049 3.2834 3.2301 3.1678 3.1387 3.2626 1.86%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.87 2.95 2.41 2.47 2.45 2.50 2.30 -
P/RPS 3.82 3.86 2.80 2.85 3.01 2.98 2.69 26.36%
P/EPS 10.00 8.54 10.80 9.73 15.45 16.11 14.47 -21.85%
EY 10.00 11.71 9.26 10.27 6.47 6.21 6.91 27.97%
DY 3.48 0.00 4.15 2.70 4.08 0.00 4.35 -13.83%
P/NAPS 0.83 0.87 0.71 0.74 0.75 0.78 0.70 12.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 24/05/16 23/02/16 -
Price 2.83 2.95 2.43 2.48 2.68 2.40 2.36 -
P/RPS 3.77 3.86 2.82 2.86 3.30 2.86 2.76 23.13%
P/EPS 9.86 8.54 10.89 9.77 16.90 15.46 14.85 -23.91%
EY 10.14 11.71 9.19 10.23 5.92 6.47 6.73 31.45%
DY 3.53 0.00 4.12 2.69 3.73 0.00 4.24 -11.51%
P/NAPS 0.82 0.87 0.72 0.75 0.82 0.74 0.72 9.06%

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