[IGB] QoQ Cumulative 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- 17.32%
YoY- 37.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 761,078 501,365 254,778 1,150,308 867,434 542,729 280,207 94.55%
PBT 380,806 255,277 134,094 534,973 445,807 193,166 99,559 144.37%
Tax -34,917 -4,839 13,305 -79,920 -63,702 -30,182 -18,325 53.63%
NP 345,889 250,438 147,399 455,053 382,105 162,984 81,234 162.47%
-
NP to SH 254,168 191,547 115,251 297,993 253,999 105,885 51,807 188.44%
-
Tax Rate 9.17% 1.90% -9.92% 14.94% 14.29% 15.62% 18.41% -
Total Cost 415,189 250,927 107,379 695,255 485,329 379,745 198,973 63.22%
-
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 66,747 66,744 - 133,489 66,736 66,762 - -
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 5.53% 4.16% 2.54% 6.62% 5.73% 2.44% 1.20% -
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 57.01 37.56 19.09 86.17 64.99 40.65 20.99 94.54%
EPS 19.04 14.35 8.63 22.32 19.03 7.93 3.88 188.49%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 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 55.50 36.56 18.58 83.88 63.25 39.58 20.43 94.57%
EPS 18.53 13.97 8.40 21.73 18.52 7.72 3.78 188.29%
DPS 4.87 4.87 0.00 9.73 4.87 4.87 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 4.98 7.64 15.46 2.80 3.80 6.03 11.91 -44.05%
P/EPS 14.92 20.00 34.17 10.80 12.98 30.90 64.43 -62.25%
EY 6.70 5.00 2.93 9.26 7.70 3.24 1.55 165.11%
DY 1.76 1.74 0.00 4.15 2.02 2.04 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 5.05 7.53 15.46 2.82 3.82 6.59 11.44 -41.99%
P/EPS 15.13 19.72 34.17 10.89 13.03 33.80 61.86 -60.85%
EY 6.61 5.07 2.93 9.19 7.67 2.96 1.62 155.12%
DY 1.74 1.77 0.00 4.12 2.02 1.87 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