[IGBB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -28.63%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Revenue 1,332,423 1,288,979 1,211,022 888,990 598,649 276,592 27,432 1459.15%
PBT 449,979 450,191 401,458 310,048 223,362 101,660 32,917 535.92%
Tax -103,352 -102,782 -105,980 -83,128 -46,313 -12,980 15,612 -
NP 346,627 347,409 295,478 226,920 177,049 88,680 48,529 301.78%
-
NP to SH 115,990 102,165 68,171 55,932 78,366 58,803 47,097 89.18%
-
Tax Rate 22.97% 22.83% 26.40% 26.81% 20.73% 12.77% -47.43% -
Total Cost 985,796 941,570 915,544 662,070 421,600 187,912 -21,097 -
-
Net Worth 2,323,172 1,895,922 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 61.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Div - 355 355 355 355 - - -
Div Payout % - 0.35% 0.52% 0.63% 0.45% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Net Worth 2,323,172 1,895,922 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 61.11%
NOSH 608,160 607,667 607,934 607,283 591,687 591,291 591,860 1.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
NP Margin 26.01% 26.95% 24.40% 25.53% 29.57% 32.06% 176.91% -
ROE 4.99% 5.39% 5.61% 3.15% 4.61% 4.97% 3.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 219.09 212.12 199.20 146.39 101.18 46.78 4.63 1430.61%
EPS 19.07 16.81 11.21 9.21 13.24 9.94 7.96 85.52%
DPS 0.00 0.06 0.06 0.06 0.06 0.00 0.00 -
NAPS 3.82 3.12 2.00 2.92 2.87 2.00 2.00 58.04%
Adjusted Per Share Value based on latest NOSH - 607,283
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 98.11 94.91 89.17 65.46 44.08 20.37 2.02 1459.09%
EPS 8.54 7.52 5.02 4.12 5.77 4.33 3.47 89.09%
DPS 0.00 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.7106 1.396 0.8952 1.3057 1.2503 0.8707 0.8716 61.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 -
Price 2.39 2.36 2.38 2.33 2.04 2.04 1.99 -
P/RPS 1.09 1.11 1.19 1.59 2.02 4.36 42.94 -92.56%
P/EPS 12.53 14.04 21.22 25.30 15.40 20.51 25.01 -38.66%
EY 7.98 7.12 4.71 3.95 6.49 4.87 4.00 62.99%
DY 0.00 0.02 0.02 0.03 0.03 0.00 0.00 -
P/NAPS 0.63 0.76 1.19 0.80 0.71 1.02 1.00 -27.87%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 28/05/15 17/02/15 27/11/14 28/08/14 29/05/14 - - -
Price 2.29 2.24 2.65 2.35 2.18 0.00 0.00 -
P/RPS 1.05 1.06 1.33 1.61 2.15 0.00 0.00 -
P/EPS 12.01 13.32 23.63 25.52 16.46 0.00 0.00 -
EY 8.33 7.51 4.23 3.92 6.08 0.00 0.00 -
DY 0.00 0.03 0.02 0.02 0.03 0.00 0.00 -
P/NAPS 0.60 0.72 1.33 0.80 0.76 0.00 0.00 -

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
Post a Comment