[IGB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 173.89%
YoY- 228.46%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 246,587 254,778 282,874 324,705 262,522 280,207 284,621 -9.12%
PBT 121,183 134,094 89,166 252,641 93,607 99,559 87,619 24.15%
Tax -18,144 13,305 -16,218 -33,520 -11,857 -18,325 -13,164 23.87%
NP 103,039 147,399 72,948 219,121 81,750 81,234 74,455 24.21%
-
NP to SH 76,296 115,251 43,994 148,114 54,078 51,807 51,313 30.30%
-
Tax Rate 14.97% -9.92% 18.19% 13.27% 12.67% 18.41% 15.02% -
Total Cost 143,548 107,379 209,926 105,584 180,772 198,973 210,166 -22.46%
-
Net Worth 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4,304,253 4,473,101 1.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 66,744 - 66,744 - 66,762 - 68,235 -1.46%
Div Payout % 87.48% - 151.71% - 123.46% - 132.98% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4,304,253 4,473,101 1.87%
NOSH 1,364,000 1,364,000 1,364,000 1,334,360 1,335,259 1,335,231 1,364,707 -0.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 41.79% 57.85% 25.79% 67.48% 31.14% 28.99% 26.16% -
ROE 1.66% 2.54% 0.98% 3.34% 1.24% 1.20% 1.15% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.47 19.09 21.19 24.33 19.66 20.99 20.86 -7.79%
EPS 5.72 8.63 3.30 11.10 4.05 3.88 3.76 32.30%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.4456 3.3951 3.3731 3.3187 3.2534 3.2236 3.2777 3.38%
Adjusted Per Share Value based on latest NOSH - 1,334,360
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.98 18.58 20.63 23.68 19.14 20.43 20.75 -9.11%
EPS 5.56 8.40 3.21 10.80 3.94 3.78 3.74 30.28%
DPS 4.87 0.00 4.87 0.00 4.87 0.00 4.98 -1.47%
NAPS 3.354 3.3049 3.2834 3.2292 3.1678 3.1387 3.2618 1.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.87 2.95 2.41 2.47 2.45 2.50 2.30 -
P/RPS 15.54 15.46 11.37 10.15 12.46 11.91 11.03 25.70%
P/EPS 50.21 34.17 73.13 22.25 60.49 64.43 61.17 -12.34%
EY 1.99 2.93 1.37 4.49 1.65 1.55 1.63 14.24%
DY 1.74 0.00 2.07 0.00 2.04 0.00 2.17 -13.70%
P/NAPS 0.83 0.87 0.71 0.74 0.75 0.78 0.70 12.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 24/05/16 23/02/16 -
Price 2.83 2.95 2.43 2.48 2.68 2.40 2.36 -
P/RPS 15.32 15.46 11.47 10.19 13.63 11.44 11.32 22.37%
P/EPS 49.51 34.17 73.73 22.34 66.17 61.86 62.77 -14.64%
EY 2.02 2.93 1.36 4.48 1.51 1.62 1.59 17.31%
DY 1.77 0.00 2.06 0.00 1.87 0.00 2.12 -11.34%
P/NAPS 0.82 0.87 0.72 0.75 0.82 0.74 0.72 9.06%

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