[IGB] QoQ 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- 9.73%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 284,621 274,486 271,912 334,275 301,688 289,758 290,843 -1.42%
PBT 87,619 101,361 108,658 129,402 107,421 86,408 112,827 -15.47%
Tax -13,164 -25,697 -24,668 -28,927 -25,670 -20,246 -18,518 -20.29%
NP 74,455 75,664 83,990 100,475 81,751 66,162 94,309 -14.54%
-
NP to SH 51,313 45,094 55,350 65,145 59,367 32,776 66,758 -16.04%
-
Tax Rate 15.02% 25.35% 22.70% 22.35% 23.90% 23.43% 16.41% -
Total Cost 210,166 198,822 187,922 233,800 219,937 223,596 196,534 4.55%
-
Net Worth 4,473,101 4,381,907 4,418,866 4,339,585 4,293,721 4,024,000 4,469,134 0.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 68,235 - 68,165 - 13,401 - - -
Div Payout % 132.98% - 123.15% - 22.57% - - -
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 4,473,101 4,381,907 4,418,866 4,339,585 4,293,721 4,024,000 4,469,134 0.05%
NOSH 1,364,707 1,366,484 1,363,300 1,365,723 1,340,112 1,341,333 1,344,545 0.99%
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 26.16% 27.57% 30.89% 30.06% 27.10% 22.83% 32.43% -
ROE 1.15% 1.03% 1.25% 1.50% 1.38% 0.81% 1.49% -
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 20.86 20.09 19.95 24.48 22.51 21.60 21.63 -2.38%
EPS 3.76 3.30 4.06 4.77 4.43 2.44 4.97 -16.93%
DPS 5.00 0.00 5.00 0.00 1.00 0.00 0.00 -
NAPS 3.2777 3.2067 3.2413 3.1775 3.204 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 20.75 20.02 19.83 24.38 22.00 21.13 21.21 -1.44%
EPS 3.74 3.29 4.04 4.75 4.33 2.39 4.87 -16.09%
DPS 4.98 0.00 4.97 0.00 0.98 0.00 0.00 -
NAPS 3.2618 3.1953 3.2223 3.1645 3.131 2.9343 3.2589 0.05%
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 11.03 12.69 14.29 11.44 11.55 13.29 12.39 -7.43%
P/EPS 61.17 77.27 70.20 58.70 58.69 117.45 53.98 8.66%
EY 1.63 1.29 1.42 1.70 1.70 0.85 1.85 -8.07%
DY 2.17 0.00 1.75 0.00 0.38 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 11.32 11.80 13.04 11.64 12.17 13.42 13.27 -10.02%
P/EPS 62.77 71.82 64.04 59.75 61.85 118.68 57.80 5.63%
EY 1.59 1.39 1.56 1.67 1.62 0.84 1.73 -5.45%
DY 2.12 0.00 1.92 0.00 0.36 0.00 0.00 -
P/NAPS 0.72 0.74 0.80 0.90 0.86 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