[IGB] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 5.79%

YoY- 12.68%

Quarter Report

IGB 3Q2015 announcement.pdf

Latest QR

Upcoming QR

IGB's Result

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	1,101,836	1,111,226	1,165,294	1,182,361	1,197,633	1,216,564	1,176,357	-4.27%
YoY %	-0.85%	-4.64%	-1.44%	-1.28%	-1.56%	3.42%	-	-
Horiz. %	93.67%	94.46%	99.06%	100.51%	101.81%	103.42%	100.00%	-
PBT	382,146	397,197	427,040	446,842	431,889	436,058	422,209	-6.43%
YoY %	-3.79%	-6.99%	-4.43%	3.46%	-0.96%	3.28%	-	-
Horiz. %	90.51%	94.08%	101.14%	105.83%	102.29%	103.28%	100.00%	-
Tax	-69,043	-81,854	-92,456	-104,962	-99,511	-93,361	-93,130	-18.10%
YoY %	15.65%	11.47%	11.91%	-5.48%	-6.59%	-0.25%	-	-
Horiz. %	74.14%	87.89%	99.28%	112.70%	106.85%	100.25%	100.00%	-
NP	313,103	315,343	334,584	341,880	332,378	342,697	329,079	-3.26%
YoY %	-0.71%	-5.75%	-2.13%	2.86%	-3.01%	4.14%	-	-
Horiz. %	95.15%	95.83%	101.67%	103.89%	101.00%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,292	203,564	216,902	224,956	212,638	224,046	218,110	-4.89%
YoY %	-0.62%	-6.15%	-3.58%	5.79%	-5.09%	2.72%	-	-
Horiz. %	92.75%	93.33%	99.45%	103.14%	97.49%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.07%	20.61%	21.65%	23.49%	23.04%	21.41%	22.06%	-
YoY %	-12.32%	-4.80%	-7.83%	1.95%	7.61%	-2.95%	-	-
Horiz. %	81.91%	93.43%	98.14%	106.48%	104.44%	97.05%	100.00%	-
Total Cost	788,733	795,883	830,710	840,481	865,255	873,867	847,278	-4.66%
YoY %	-0.90%	-4.19%	-1.16%	-2.86%	-0.99%	3.14%	-	-
Horiz. %	93.09%	93.93%	98.04%	99.20%	102.12%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,344,132	4,304,253	4,473,101	4,381,907	4,418,866	4,339,585	4,293,721	0.78%
YoY %	0.93%	-3.77%	2.08%	-0.84%	1.83%	1.07%	-	-
Horiz. %	101.17%	100.25%	104.18%	102.05%	102.91%	101.07%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	134,998	136,400	136,400	202,176	202,176	134,011	134,011	0.49%
YoY %	-1.03%	0.00%	-32.53%	0.00%	50.87%	0.00%	-	-
Horiz. %	100.74%	101.78%	101.78%	150.87%	150.87%	100.00%	100.00%	-
Div Payout %	66.73%	67.01%	62.89%	89.87%	95.08%	59.81%	61.44%	-
YoY %	-0.42%	6.55%	-30.02%	-5.48%	58.97%	-2.65%	-	-
Horiz. %	108.61%	109.07%	102.36%	146.27%	154.75%	97.35%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	4,344,132	4,304,253	4,473,101	4,381,907	4,418,866	4,339,585	4,293,721	0.78%
YoY %	0.93%	-3.77%	2.08%	-0.84%	1.83%	1.07%	-	-
Horiz. %	101.17%	100.25%	104.18%	102.05%	102.91%	101.07%	100.00%	-
NOSH	1,335,259	1,335,231	1,364,707	1,366,484	1,363,300	1,365,723	1,340,112	-0.24%
YoY %	0.00%	-2.16%	-0.13%	0.23%	-0.18%	1.91%	-	-
Horiz. %	99.64%	99.64%	101.84%	101.97%	101.73%	101.91%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	28.42%	28.38%	28.71%	28.92%	27.75%	28.17%	27.97%	-
YoY %	0.14%	-1.15%	-0.73%	4.22%	-1.49%	0.72%	-	-
Horiz. %	101.61%	101.47%	102.65%	103.40%	99.21%	100.72%	100.00%	-
ROE	4.66%	4.73%	4.85%	5.13%	4.81%	5.16%	5.08%	-
YoY %	-1.48%	-2.47%	-5.46%	6.65%	-6.78%	1.57%	-	-
Horiz. %	91.73%	93.11%	95.47%	100.98%	94.69%	101.57%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	82.52	83.22	85.39	86.53	87.85	89.08	87.78	-4.03%
YoY %	-0.84%	-2.54%	-1.32%	-1.50%	-1.38%	1.48%	-	-
Horiz. %	94.01%	94.81%	97.28%	98.58%	100.08%	101.48%	100.00%	-
EPS	15.15	15.25	15.89	16.46	15.60	16.40	16.28	-4.68%
YoY %	-0.66%	-4.03%	-3.46%	5.51%	-4.88%	0.74%	-	-
Horiz. %	93.06%	93.67%	97.60%	101.11%	95.82%	100.74%	100.00%	-
DPS	10.11	10.22	10.00	15.00	15.00	10.00	10.00	0.73%
YoY %	-1.08%	2.20%	-33.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	101.10%	102.20%	100.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	3.2534	3.2236	3.2777	3.2067	3.2413	3.1775	3.204	1.02%
YoY %	0.92%	-1.65%	2.21%	-1.07%	2.01%	-0.83%	-	-
Horiz. %	101.54%	100.61%	102.30%	100.08%	101.16%	99.17%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,366,484
RPS	80.35	81.03	84.97	86.22	87.33	88.71	85.78	-4.26%
YoY %	-0.84%	-4.64%	-1.45%	-1.27%	-1.56%	3.42%	-	-
Horiz. %	93.67%	94.46%	99.06%	100.51%	101.81%	103.42%	100.00%	-
EPS	14.75	14.84	15.82	16.40	15.51	16.34	15.90	-4.88%
YoY %	-0.61%	-6.19%	-3.54%	5.74%	-5.08%	2.77%	-	-
Horiz. %	92.77%	93.33%	99.50%	103.14%	97.55%	102.77%	100.00%	-
DPS	9.84	9.95	9.95	14.74	14.74	9.77	9.77	0.47%
YoY %	-1.11%	0.00%	-32.50%	0.00%	50.87%	0.00%	-	-
Horiz. %	100.72%	101.84%	101.84%	150.87%	150.87%	100.00%	100.00%	-
NAPS	3.1678	3.1387	3.2618	3.1953	3.2223	3.1645	3.131	0.78%
YoY %	0.93%	-3.77%	2.08%	-0.84%	1.83%	1.07%	-	-
Horiz. %	101.18%	100.25%	104.18%	102.05%	102.92%	101.07%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.45	2.50	2.30	2.55	2.85	2.80	2.60	-
P/RPS	2.97	3.00	2.69	2.95	3.24	3.14	2.96	0.22%
YoY %	-1.00%	11.52%	-8.81%	-8.95%	3.18%	6.08%	-	-
Horiz. %	100.34%	101.35%	90.88%	99.66%	109.46%	106.08%	100.00%	-
P/EPS	16.17	16.40	14.47	15.49	18.27	17.07	15.97	0.83%
YoY %	-1.40%	13.34%	-6.58%	-15.22%	7.03%	6.89%	-	-
Horiz. %	101.25%	102.69%	90.61%	96.99%	114.40%	106.89%	100.00%	-
EY	6.18	6.10	6.91	6.46	5.47	5.86	6.26	-0.85%
YoY %	1.31%	-11.72%	6.97%	18.10%	-6.66%	-6.39%	-	-
Horiz. %	98.72%	97.44%	110.38%	103.19%	87.38%	93.61%	100.00%	-
DY	4.13	4.09	4.35	5.88	5.26	3.57	3.85	4.79%
YoY %	0.98%	-5.98%	-26.02%	11.79%	47.34%	-7.27%	-	-
Horiz. %	107.27%	106.23%	112.99%	152.73%	136.62%	92.73%	100.00%	-
P/NAPS	0.75	0.78	0.70	0.80	0.88	0.88	0.81	-5.00%
YoY %	-3.85%	11.43%	-12.50%	-9.09%	0.00%	8.64%	-	-
Horiz. %	92.59%	96.30%	86.42%	98.77%	108.64%	108.64%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	24/05/16	23/02/16	25/11/15	18/08/15	22/05/15	16/02/15	-
Price	2.68	2.40	2.36	2.37	2.60	2.85	2.74	-
P/RPS	3.25	2.88	2.76	2.74	2.96	3.20	3.12	2.76%
YoY %	12.85%	4.35%	0.73%	-7.43%	-7.50%	2.56%	-	-
Horiz. %	104.17%	92.31%	88.46%	87.82%	94.87%	102.56%	100.00%	-
P/EPS	17.69	15.74	14.85	14.40	16.67	17.37	16.84	3.34%
YoY %	12.39%	5.99%	3.12%	-13.62%	-4.03%	3.15%	-	-
Horiz. %	105.05%	93.47%	88.18%	85.51%	98.99%	103.15%	100.00%	-
EY	5.65	6.35	6.73	6.95	6.00	5.76	5.94	-3.28%
YoY %	-11.02%	-5.65%	-3.17%	15.83%	4.17%	-3.03%	-	-
Horiz. %	95.12%	106.90%	113.30%	117.00%	101.01%	96.97%	100.00%	-
DY	3.77	4.26	4.24	6.33	5.77	3.51	3.65	2.18%
YoY %	-11.50%	0.47%	-33.02%	9.71%	64.39%	-3.84%	-	-
Horiz. %	103.29%	116.71%	116.16%	173.42%	158.08%	96.16%	100.00%	-
P/NAPS	0.82	0.74	0.72	0.74	0.80	0.90	0.86	-3.12%
YoY %	10.81%	2.78%	-2.70%	-7.50%	-11.11%	4.65%	-	-
Horiz. %	95.35%	86.05%	83.72%	86.05%	93.02%	104.65%	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