[IGB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -12.01%
YoY- 37.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,014,770 1,002,730 1,019,112 1,150,308 1,156,578 1,085,458 1,120,828 -6.40%
PBT 507,741 510,554 536,376 534,973 594,409 386,332 398,236 17.56%
Tax -46,556 -9,678 53,220 -79,920 -84,936 -60,364 -73,300 -26.09%
NP 461,185 500,876 589,596 455,053 509,473 325,968 324,936 26.26%
-
NP to SH 338,890 383,094 461,004 297,993 338,665 211,770 207,228 38.76%
-
Tax Rate 9.17% 1.90% -9.92% 14.94% 14.29% 15.62% 18.41% -
Total Cost 553,585 501,854 429,516 695,255 647,105 759,490 795,892 -21.47%
-
Net Worth 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4,304,253 4.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 88,996 133,489 - 133,489 88,981 133,524 - -
Div Payout % 26.26% 34.85% - 44.80% 26.27% 63.05% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4,304,253 4.43%
NOSH 1,365,298 1,364,000 1,364,000 1,364,000 1,334,729 1,335,245 1,335,231 1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 45.45% 49.95% 57.85% 39.56% 44.05% 30.03% 28.99% -
ROE 7.38% 8.33% 10.17% 6.62% 7.65% 4.87% 4.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.02 75.12 76.34 86.17 86.65 81.29 83.94 -6.38%
EPS 25.39 28.70 34.52 22.32 25.37 15.86 15.52 38.79%
DPS 6.67 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 3.4414 3.4456 3.3951 3.3731 3.3187 3.2534 3.2236 4.45%
Adjusted Per Share Value based on latest NOSH - 1,364,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.00 73.12 74.31 83.88 84.34 79.15 81.73 -6.40%
EPS 24.71 27.94 33.62 21.73 24.70 15.44 15.11 38.76%
DPS 6.49 9.73 0.00 9.73 6.49 9.74 0.00 -
NAPS 3.35 3.354 3.3049 3.2834 3.2301 3.1678 3.1387 4.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.84 2.87 2.95 2.41 2.47 2.45 2.50 -
P/RPS 3.74 3.82 3.86 2.80 2.85 3.01 2.98 16.33%
P/EPS 11.19 10.00 8.54 10.80 9.73 15.45 16.11 -21.55%
EY 8.94 10.00 11.71 9.26 10.27 6.47 6.21 27.46%
DY 2.35 3.48 0.00 4.15 2.70 4.08 0.00 -
P/NAPS 0.83 0.83 0.87 0.71 0.74 0.75 0.78 4.22%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 24/05/16 -
Price 2.88 2.83 2.95 2.43 2.48 2.68 2.40 -
P/RPS 3.79 3.77 3.86 2.82 2.86 3.30 2.86 20.62%
P/EPS 11.34 9.86 8.54 10.89 9.77 16.90 15.46 -18.65%
EY 8.81 10.14 11.71 9.19 10.23 5.92 6.47 22.82%
DY 2.31 3.53 0.00 4.12 2.69 3.73 0.00 -
P/NAPS 0.84 0.82 0.87 0.72 0.75 0.82 0.74 8.80%

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