[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.51%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 660,045 365,501 1,288,979 967,724 644,050 324,070 1,118,818 -29.72%
PBT 218,948 121,490 450,191 336,517 240,592 120,782 412,174 -34.48%
Tax -63,231 -33,903 -102,782 -79,163 -54,616 -33,253 -82,229 -16.10%
NP 155,717 87,587 347,409 257,354 185,976 87,529 329,945 -39.46%
-
NP to SH 58,383 33,388 102,165 56,833 43,884 19,289 101,986 -31.12%
-
Tax Rate 28.88% 27.91% 22.83% 23.52% 22.70% 27.53% 19.95% -
Total Cost 504,328 277,914 941,570 710,370 458,074 236,541 788,873 -25.84%
-
Net Worth 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 23.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,150 - - - - - - -
Div Payout % 20.81% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,369,341 2,323,172 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 23.95%
NOSH 607,523 608,160 603,455 602,044 599,508 591,687 586,463 2.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.59% 23.96% 26.95% 26.59% 28.88% 27.01% 29.49% -
ROE 2.46% 1.44% 5.37% 3.20% 2.51% 1.14% 5.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 108.65 60.10 213.60 160.74 107.43 54.77 190.77 -31.36%
EPS 9.61 5.49 16.93 9.44 7.32 3.26 17.39 -32.73%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.82 3.15 2.95 2.92 2.87 2.93 21.06%
Adjusted Per Share Value based on latest NOSH - 607,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.62 27.48 96.91 72.75 48.42 24.36 84.11 -29.72%
EPS 4.39 2.51 7.68 4.27 3.30 1.45 7.67 -31.13%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7813 1.7466 1.4291 1.3352 1.3161 1.2767 1.2918 23.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.23 2.39 2.36 2.38 2.33 2.04 2.04 -
P/RPS 2.05 3.98 1.10 1.48 2.17 3.72 1.07 54.44%
P/EPS 23.20 43.53 13.94 25.21 31.83 62.58 11.73 57.76%
EY 4.31 2.30 7.17 3.97 3.14 1.60 8.52 -36.59%
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.75 0.81 0.80 0.71 0.70 -12.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.15 2.29 2.24 2.65 2.35 2.18 2.06 -
P/RPS 1.98 3.81 1.05 1.65 2.19 3.98 1.08 49.96%
P/EPS 22.37 41.71 13.23 28.07 32.10 66.87 11.85 52.92%
EY 4.47 2.40 7.56 3.56 3.11 1.50 8.44 -34.61%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.71 0.90 0.80 0.76 0.70 -14.88%

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