[IGB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.13%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,167,082 880,673 606,187 334,275 1,173,815 874,669 584,911 58.29%
PBT 427,040 339,421 238,060 129,402 422,210 314,788 228,380 51.60%
Tax -92,455 -79,291 -53,594 -28,927 -93,130 -67,460 -47,214 56.32%
NP 334,585 260,130 184,466 100,475 329,080 247,328 181,166 50.36%
-
NP to SH 216,903 165,590 120,496 65,145 218,111 158,743 125,967 43.51%
-
Tax Rate 21.65% 23.36% 22.51% 22.35% 22.06% 21.43% 20.67% -
Total Cost 832,497 620,543 421,721 233,800 844,735 627,341 403,745 61.78%
-
Net Worth 4,474,153 4,377,555 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 0.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 136,502 68,256 68,231 - 133,892 - - -
Div Payout % 62.93% 41.22% 56.63% - 61.39% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,474,153 4,377,555 4,423,144 4,339,585 4,318,436 4,021,339 4,464,283 0.14%
NOSH 1,365,028 1,365,127 1,364,620 1,365,723 1,338,925 1,340,446 1,343,085 1.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 28.67% 29.54% 30.43% 30.06% 28.04% 28.28% 30.97% -
ROE 4.85% 3.78% 2.72% 1.50% 5.05% 3.95% 2.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.50 64.51 44.42 24.48 87.67 65.25 43.55 56.59%
EPS 15.89 12.13 8.83 4.77 16.29 11.84 9.37 42.07%
DPS 10.00 5.00 5.00 0.00 10.00 0.00 0.00 -
NAPS 3.2777 3.2067 3.2413 3.1775 3.2253 3.00 3.3239 -0.92%
Adjusted Per Share Value based on latest NOSH - 1,365,723
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.10 64.22 44.20 24.38 85.60 63.78 42.65 58.29%
EPS 15.82 12.07 8.79 4.75 15.90 11.58 9.19 43.49%
DPS 9.95 4.98 4.98 0.00 9.76 0.00 0.00 -
NAPS 3.2626 3.1922 3.2254 3.1645 3.149 2.9324 3.2554 0.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.30 2.55 2.85 2.80 2.60 2.87 2.68 -
P/RPS 2.69 3.95 6.42 11.44 2.97 4.40 6.15 -42.29%
P/EPS 14.47 21.02 32.28 58.70 15.96 24.23 28.57 -36.38%
EY 6.91 4.76 3.10 1.70 6.27 4.13 3.50 57.18%
DY 4.35 1.96 1.75 0.00 3.85 0.00 0.00 -
P/NAPS 0.70 0.80 0.88 0.88 0.81 0.96 0.81 -9.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 18/08/15 22/05/15 16/02/15 25/11/14 27/08/14 -
Price 2.36 2.37 2.60 2.85 2.74 2.90 2.87 -
P/RPS 2.76 3.67 5.85 11.64 3.13 4.44 6.59 -43.93%
P/EPS 14.85 19.54 29.45 59.75 16.82 24.49 30.60 -38.16%
EY 6.73 5.12 3.40 1.67 5.95 4.08 3.27 61.58%
DY 4.24 2.11 1.92 0.00 3.65 0.00 0.00 -
P/NAPS 0.72 0.74 0.80 0.90 0.85 0.97 0.86 -11.14%

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