[IGB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.4%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 880,673 606,187 334,275 1,173,815 874,669 584,911 294,068 107.62%
PBT 339,421 238,060 129,402 422,210 314,788 228,380 115,553 104.96%
Tax -79,291 -53,594 -28,927 -93,130 -67,460 -47,214 -28,696 96.78%
NP 260,130 184,466 100,475 329,080 247,328 181,166 86,857 107.63%
-
NP to SH 165,590 120,496 65,145 218,111 158,743 125,967 59,209 98.37%
-
Tax Rate 23.36% 22.51% 22.35% 22.06% 21.43% 20.67% 24.83% -
Total Cost 620,543 421,721 233,800 844,735 627,341 403,745 207,211 107.62%
-
Net Worth 4,377,555 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 4,441,100 -0.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 68,256 68,231 - 133,892 - - - -
Div Payout % 41.22% 56.63% - 61.39% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,377,555 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 4,441,100 -0.95%
NOSH 1,365,127 1,364,620 1,365,723 1,338,925 1,340,446 1,343,085 1,350,740 0.70%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 29.54% 30.43% 30.06% 28.04% 28.28% 30.97% 29.54% -
ROE 3.78% 2.72% 1.50% 5.05% 3.95% 2.82% 1.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.51 44.42 24.48 87.67 65.25 43.55 21.77 106.16%
EPS 12.13 8.83 4.77 16.29 11.84 9.37 4.39 96.78%
DPS 5.00 5.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.2067 3.2413 3.1775 3.2253 3.00 3.3239 3.2879 -1.65%
Adjusted Per Share Value based on latest NOSH - 1,340,112
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.22 44.20 24.38 85.60 63.78 42.65 21.44 107.65%
EPS 12.07 8.79 4.75 15.90 11.58 9.19 4.32 98.24%
DPS 4.98 4.98 0.00 9.76 0.00 0.00 0.00 -
NAPS 3.1922 3.2254 3.1645 3.149 2.9324 3.2554 3.2385 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.55 2.85 2.80 2.60 2.87 2.68 2.71 -
P/RPS 3.95 6.42 11.44 2.97 4.40 6.15 12.45 -53.44%
P/EPS 21.02 32.28 58.70 15.96 24.23 28.57 61.82 -51.25%
EY 4.76 3.10 1.70 6.27 4.13 3.50 1.62 105.01%
DY 1.96 1.75 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.88 0.81 0.96 0.81 0.82 -1.63%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 18/08/15 22/05/15 16/02/15 25/11/14 27/08/14 28/05/14 -
Price 2.37 2.60 2.85 2.74 2.90 2.87 2.72 -
P/RPS 3.67 5.85 11.64 3.13 4.44 6.59 12.49 -55.76%
P/EPS 19.54 29.45 59.75 16.82 24.49 30.60 62.05 -53.68%
EY 5.12 3.40 1.67 5.95 4.08 3.27 1.61 116.10%
DY 2.11 1.92 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.90 0.85 0.97 0.86 0.83 -7.35%

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