[IGB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.12%
YoY- -20.47%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,150,308 867,434 542,729 280,207 1,167,082 880,673 606,187 52.97%
PBT 534,973 445,807 193,166 99,559 427,040 339,421 238,060 71.14%
Tax -79,920 -63,702 -30,182 -18,325 -92,455 -79,291 -53,594 30.36%
NP 455,053 382,105 162,984 81,234 334,585 260,130 184,466 82.07%
-
NP to SH 297,993 253,999 105,885 51,807 216,903 165,590 120,496 82.37%
-
Tax Rate 14.94% 14.29% 15.62% 18.41% 21.65% 23.36% 22.51% -
Total Cost 695,255 485,329 379,745 198,973 832,497 620,543 421,721 39.34%
-
Net Worth 4,502,744 4,429,566 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 1.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 133,489 66,736 66,762 - 136,502 68,256 68,231 56.10%
Div Payout % 44.80% 26.27% 63.05% - 62.93% 41.22% 56.63% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 4,502,744 4,429,566 4,344,089 4,304,253 4,474,153 4,377,555 4,423,144 1.19%
NOSH 1,364,000 1,334,729 1,335,245 1,335,231 1,365,028 1,365,127 1,364,620 -0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 39.56% 44.05% 30.03% 28.99% 28.67% 29.54% 30.43% -
ROE 6.62% 5.73% 2.44% 1.20% 4.85% 3.78% 2.72% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.17 64.99 40.65 20.99 85.50 64.51 44.42 55.23%
EPS 22.32 19.03 7.93 3.88 15.89 12.13 8.83 85.04%
DPS 10.00 5.00 5.00 0.00 10.00 5.00 5.00 58.40%
NAPS 3.3731 3.3187 3.2534 3.2236 3.2777 3.2067 3.2413 2.68%
Adjusted Per Share Value based on latest NOSH - 1,335,231
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 83.88 63.25 39.58 20.43 85.10 64.22 44.20 52.98%
EPS 21.73 18.52 7.72 3.78 15.82 12.07 8.79 82.32%
DPS 9.73 4.87 4.87 0.00 9.95 4.98 4.98 55.96%
NAPS 3.2834 3.2301 3.1678 3.1387 3.2626 3.1922 3.2254 1.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.41 2.47 2.45 2.50 2.30 2.55 2.85 -
P/RPS 2.80 3.80 6.03 11.91 2.69 3.95 6.42 -42.34%
P/EPS 10.80 12.98 30.90 64.43 14.47 21.02 32.28 -51.64%
EY 9.26 7.70 3.24 1.55 6.91 4.76 3.10 106.72%
DY 4.15 2.02 2.04 0.00 4.35 1.96 1.75 77.36%
P/NAPS 0.71 0.74 0.75 0.78 0.70 0.80 0.88 -13.27%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 23/11/16 25/08/16 24/05/16 23/02/16 25/11/15 18/08/15 -
Price 2.43 2.48 2.68 2.40 2.36 2.37 2.60 -
P/RPS 2.82 3.82 6.59 11.44 2.76 3.67 5.85 -38.38%
P/EPS 10.89 13.03 33.80 61.86 14.85 19.54 29.45 -48.32%
EY 9.19 7.67 2.96 1.62 6.73 5.12 3.40 93.45%
DY 4.12 2.02 1.87 0.00 4.24 2.11 1.92 65.98%
P/NAPS 0.72 0.75 0.82 0.74 0.72 0.74 0.80 -6.75%

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