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

Stock

[IGBB] IGB BERHAD

Announcement Date

25-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -71.58%

YoY- -7.11%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	1,255,473	943,279	592,547	304,908	1,282,579	961,675	660,045	53.21%
YoY %	33.10%	59.19%	94.34%	-76.23%	33.37%	45.70%	-	-
Horiz. %	190.21%	142.91%	89.77%	46.20%	194.32%	145.70%	100.00%	-
PBT	482,908	407,963	168,474	90,320	390,379	312,190	218,948	69.03%
YoY %	18.37%	142.15%	86.53%	-76.86%	25.05%	42.59%	-	-
Horiz. %	220.56%	186.33%	76.95%	41.25%	178.30%	142.59%	100.00%	-
Tax	-83,022	-64,002	-29,789	-16,092	-103,486	-90,720	-63,231	19.80%
YoY %	-29.72%	-114.85%	-85.12%	84.45%	-14.07%	-43.47%	-	-
Horiz. %	131.30%	101.22%	47.11%	25.45%	163.66%	143.47%	100.00%	-
NP	399,886	343,961	138,685	74,228	286,893	221,470	155,717	86.99%
YoY %	16.26%	148.02%	86.84%	-74.13%	29.54%	42.23%	-	-
Horiz. %	256.80%	220.89%	89.06%	47.67%	184.24%	142.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,027	148,738	52,946	31,013	109,105	80,875	58,383	99.28%
YoY %	10.95%	180.92%	70.72%	-71.58%	34.91%	38.52%	-	-
Horiz. %	282.66%	254.76%	90.69%	53.12%	186.88%	138.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.19%	15.69%	17.68%	17.82%	26.51%	29.06%	28.88%	-
YoY %	9.56%	-11.26%	-0.79%	-32.78%	-8.77%	0.62%	-	-
Horiz. %	59.52%	54.33%	61.22%	61.70%	91.79%	100.62%	100.00%	-
Total Cost	855,587	599,318	453,862	230,680	995,686	740,205	504,328	42.01%
YoY %	42.76%	32.05%	96.75%	-76.83%	34.51%	46.77%	-	-
Horiz. %	169.65%	118.83%	89.99%	45.74%	197.43%	146.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,553,431	2,516,450	2,425,425	2,414,149	2,429,955	2,375,817	2,369,341	5.09%
YoY %	1.47%	3.75%	0.47%	-0.65%	2.28%	0.27%	-	-
Horiz. %	107.77%	106.21%	102.37%	101.89%	102.56%	100.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	12,159	12,156	12,157	-	12,149	12,152	12,150	0.04%
YoY %	0.02%	-0.01%	0.00%	-	-0.02%	0.02%	-	-
Horiz. %	100.07%	100.05%	100.06%	-	99.99%	100.02%	100.00%	-
Div Payout %	7.37%	8.17%	22.96%	-	11.14%	15.03%	20.81%	-
YoY %	-9.79%	-64.42%	0.00%	-	-25.88%	-27.78%	-	-
Horiz. %	35.42%	39.26%	110.33%	-	53.53%	72.22%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,553,431	2,516,450	2,425,425	2,414,149	2,429,955	2,375,817	2,369,341	5.09%
YoY %	1.47%	3.75%	0.47%	-0.65%	2.28%	0.27%	-	-
Horiz. %	107.77%	106.21%	102.37%	101.89%	102.56%	100.27%	100.00%	-
NOSH	610,891	607,838	607,876	608,098	607,488	607,625	607,523	0.36%
YoY %	0.50%	-0.01%	-0.04%	0.10%	-0.02%	0.02%	-	-
Horiz. %	100.55%	100.05%	100.06%	100.09%	99.99%	100.02%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	31.85%	36.46%	23.40%	24.34%	22.37%	23.03%	23.59%	-
YoY %	-12.64%	55.81%	-3.86%	8.81%	-2.87%	-2.37%	-	-
Horiz. %	135.01%	154.56%	99.19%	103.18%	94.83%	97.63%	100.00%	-
ROE	6.46%	5.91%	2.18%	1.28%	4.49%	3.40%	2.46%	-
YoY %	9.31%	171.10%	70.31%	-71.49%	32.06%	38.21%	-	-
Horiz. %	262.60%	240.24%	88.62%	52.03%	182.52%	138.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	206.51	155.19	97.48	50.14	211.13	158.27	108.65	53.14%
YoY %	33.07%	59.20%	94.42%	-76.25%	33.40%	45.67%	-	-
Horiz. %	190.07%	142.83%	89.72%	46.15%	194.32%	145.67%	100.00%	-
EPS	27.15	24.47	8.71	5.10	17.96	13.31	9.61	99.21%
YoY %	10.95%	180.94%	70.78%	-71.60%	34.94%	38.50%	-	-
Horiz. %	282.52%	254.63%	90.63%	53.07%	186.89%	138.50%	100.00%	-
DPS	2.00	2.00	2.00	0.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	4.20	4.14	3.99	3.97	4.00	3.91	3.90	5.04%
YoY %	1.45%	3.76%	0.50%	-0.75%	2.30%	0.26%	-	-
Horiz. %	107.69%	106.15%	102.31%	101.79%	102.56%	100.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 608,098
RPS	92.44	69.45	43.63	22.45	94.44	70.81	48.60	53.21%
YoY %	33.10%	59.18%	94.34%	-76.23%	33.37%	45.70%	-	-
Horiz. %	190.21%	142.90%	89.77%	46.19%	194.32%	145.70%	100.00%	-
EPS	12.15	10.95	3.90	2.28	8.03	5.95	4.30	99.23%
YoY %	10.96%	180.77%	71.05%	-71.61%	34.96%	38.37%	-	-
Horiz. %	282.56%	254.65%	90.70%	53.02%	186.74%	138.37%	100.00%	-
DPS	0.90	0.90	0.90	0.00	0.89	0.89	0.89	0.74%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.12%	101.12%	101.12%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.8801	1.8529	1.7858	1.7775	1.7892	1.7493	1.7445	5.09%
YoY %	1.47%	3.76%	0.47%	-0.65%	2.28%	0.28%	-	-
Horiz. %	107.77%	106.21%	102.37%	101.89%	102.56%	100.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.52	2.68	2.64	2.53	2.28	2.21	2.23	-
P/RPS	1.22	1.73	2.71	5.05	1.08	1.40	2.05	-29.13%
YoY %	-29.48%	-36.16%	-46.34%	367.59%	-22.86%	-31.71%	-	-
Horiz. %	59.51%	84.39%	132.20%	246.34%	52.68%	68.29%	100.00%	-
P/EPS	9.28	10.95	30.31	49.61	12.69	16.60	23.20	-45.56%
YoY %	-15.25%	-63.87%	-38.90%	290.94%	-23.55%	-28.45%	-	-
Horiz. %	40.00%	47.20%	130.65%	213.84%	54.70%	71.55%	100.00%	-
EY	10.77	9.13	3.30	2.02	7.88	6.02	4.31	83.63%
YoY %	17.96%	176.67%	63.37%	-74.37%	30.90%	39.68%	-	-
Horiz. %	249.88%	211.83%	76.57%	46.87%	182.83%	139.68%	100.00%	-
DY	0.79	0.75	0.76	0.00	0.88	0.90	0.90	-8.28%
YoY %	5.33%	-1.32%	0.00%	0.00%	-2.22%	0.00%	-	-
Horiz. %	87.78%	83.33%	84.44%	0.00%	97.78%	100.00%	100.00%	-
P/NAPS	0.60	0.65	0.66	0.64	0.57	0.57	0.57	3.46%
YoY %	-7.69%	-1.52%	3.12%	12.28%	0.00%	0.00%	-	-
Horiz. %	105.26%	114.04%	115.79%	112.28%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	23/11/16	26/08/16	25/05/16	26/02/16	26/11/15	19/08/15	-
Price	2.50	2.47	2.59	2.75	2.27	2.58	2.15	-
P/RPS	1.21	1.59	2.66	5.48	1.08	1.63	1.98	-27.87%
YoY %	-23.90%	-40.23%	-51.46%	407.41%	-33.74%	-17.68%	-	-
Horiz. %	61.11%	80.30%	134.34%	276.77%	54.55%	82.32%	100.00%	-
P/EPS	9.21	10.09	29.74	53.92	12.64	19.38	22.37	-44.50%
YoY %	-8.72%	-66.07%	-44.84%	326.58%	-34.78%	-13.37%	-	-
Horiz. %	41.17%	45.11%	132.95%	241.04%	56.50%	86.63%	100.00%	-
EY	10.86	9.91	3.36	1.85	7.91	5.16	4.47	80.23%
YoY %	9.59%	194.94%	81.62%	-76.61%	53.29%	15.44%	-	-
Horiz. %	242.95%	221.70%	75.17%	41.39%	176.96%	115.44%	100.00%	-
DY	0.80	0.81	0.77	0.00	0.88	0.78	0.93	-9.50%
YoY %	-1.23%	5.19%	0.00%	0.00%	12.82%	-16.13%	-	-
Horiz. %	86.02%	87.10%	82.80%	0.00%	94.62%	83.87%	100.00%	-
P/NAPS	0.60	0.60	0.65	0.69	0.57	0.66	0.55	5.94%
YoY %	0.00%	-7.69%	-5.80%	21.05%	-13.64%	20.00%	-	-
Horiz. %	109.09%	109.09%	118.18%	125.45%	103.64%	120.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos