[IGB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 37.42%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 542,729 280,207 1,167,082 880,673 606,187 334,275 1,173,815 -40.23%
PBT 193,166 99,559 427,040 339,421 238,060 129,402 422,210 -40.65%
Tax -30,182 -18,325 -92,455 -79,291 -53,594 -28,927 -93,130 -52.85%
NP 162,984 81,234 334,585 260,130 184,466 100,475 329,080 -37.42%
-
NP to SH 105,885 51,807 216,903 165,590 120,496 65,145 218,111 -38.25%
-
Tax Rate 15.62% 18.41% 21.65% 23.36% 22.51% 22.35% 22.06% -
Total Cost 379,745 198,973 832,497 620,543 421,721 233,800 844,735 -41.34%
-
Net Worth 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 4,339,585 4,318,436 0.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 66,762 - 136,502 68,256 68,231 - 133,892 -37.14%
Div Payout % 63.05% - 62.93% 41.22% 56.63% - 61.39% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 4,339,585 4,318,436 0.39%
NOSH 1,335,245 1,335,231 1,365,028 1,365,127 1,364,620 1,365,723 1,338,925 -0.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 30.03% 28.99% 28.67% 29.54% 30.43% 30.06% 28.04% -
ROE 2.44% 1.20% 4.85% 3.78% 2.72% 1.50% 5.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.65 20.99 85.50 64.51 44.42 24.48 87.67 -40.12%
EPS 7.93 3.88 15.89 12.13 8.83 4.77 16.29 -38.14%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 10.00 -37.03%
NAPS 3.2534 3.2236 3.2777 3.2067 3.2413 3.1775 3.2253 0.58%
Adjusted Per Share Value based on latest NOSH - 1,366,484
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.58 20.43 85.10 64.22 44.20 24.38 85.60 -40.23%
EPS 7.72 3.78 15.82 12.07 8.79 4.75 15.90 -38.25%
DPS 4.87 0.00 9.95 4.98 4.98 0.00 9.76 -37.11%
NAPS 3.1678 3.1387 3.2626 3.1922 3.2254 3.1645 3.149 0.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.45 2.50 2.30 2.55 2.85 2.80 2.60 -
P/RPS 6.03 11.91 2.69 3.95 6.42 11.44 2.97 60.40%
P/EPS 30.90 64.43 14.47 21.02 32.28 58.70 15.96 55.40%
EY 3.24 1.55 6.91 4.76 3.10 1.70 6.27 -35.63%
DY 2.04 0.00 4.35 1.96 1.75 0.00 3.85 -34.54%
P/NAPS 0.75 0.78 0.70 0.80 0.88 0.88 0.81 -5.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 24/05/16 23/02/16 25/11/15 18/08/15 22/05/15 16/02/15 -
Price 2.68 2.40 2.36 2.37 2.60 2.85 2.74 -
P/RPS 6.59 11.44 2.76 3.67 5.85 11.64 3.13 64.34%
P/EPS 33.80 61.86 14.85 19.54 29.45 59.75 16.82 59.31%
EY 2.96 1.62 6.73 5.12 3.40 1.67 5.95 -37.24%
DY 1.87 0.00 4.24 2.11 1.92 0.00 3.65 -35.99%
P/NAPS 0.82 0.74 0.72 0.74 0.80 0.90 0.85 -2.36%

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