[IGBB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 70.71%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,215,870 1,232,111 1,255,473 1,258,034 1,208,932 1,215,837 1,276,430 -3.19%
PBT 553,708 518,027 482,908 486,152 339,905 359,209 390,379 26.26%
Tax -61,960 -56,123 -83,022 -76,768 -70,044 -85,675 -103,486 -28.98%
NP 491,748 461,904 399,886 409,384 269,861 273,534 286,893 43.27%
-
NP to SH 231,572 207,183 165,027 176,968 103,668 106,730 109,105 65.23%
-
Tax Rate 11.19% 10.83% 17.19% 15.79% 20.61% 23.85% 26.51% -
Total Cost 724,122 770,207 855,587 848,650 939,071 942,303 989,537 -18.80%
-
Net Worth 2,652,767 2,615,350 2,553,431 2,516,363 2,424,173 2,414,149 2,428,387 6.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 12,168 12,151 12,151 12,151 12,151 12,163 12,163 0.02%
Div Payout % 5.25% 5.86% 7.36% 6.87% 11.72% 11.40% 11.15% -
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 2,652,767 2,615,350 2,553,431 2,516,363 2,424,173 2,414,149 2,428,387 6.07%
NOSH 611,401 608,221 610,891 607,817 607,562 608,098 607,096 0.47%
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 40.44% 37.49% 31.85% 32.54% 22.32% 22.50% 22.48% -
ROE 8.73% 7.92% 6.46% 7.03% 4.28% 4.42% 4.49% -
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 199.84 202.58 206.51 206.98 198.98 199.94 210.25 -3.33%
EPS 38.06 34.06 27.14 29.12 17.06 17.55 17.97 64.99%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 4.36 4.30 4.20 4.14 3.99 3.97 4.00 5.91%
Adjusted Per Share Value based on latest NOSH - 607,817
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 91.41 92.63 94.39 94.58 90.89 91.41 95.96 -3.18%
EPS 17.41 15.58 12.41 13.30 7.79 8.02 8.20 65.26%
DPS 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.00%
NAPS 1.9943 1.9662 1.9197 1.8918 1.8225 1.815 1.8257 6.07%
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 2.90 2.78 2.52 2.68 2.64 2.53 2.28 -
P/RPS 1.45 1.37 1.22 1.29 1.33 1.27 1.08 21.72%
P/EPS 7.62 8.16 9.28 9.20 15.47 14.41 12.69 -28.84%
EY 13.12 12.25 10.77 10.86 6.46 6.94 7.88 40.52%
DY 0.69 0.72 0.79 0.75 0.76 0.79 0.88 -14.98%
P/NAPS 0.67 0.65 0.60 0.65 0.66 0.64 0.57 11.38%
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 23/08/17 25/05/17 23/02/17 23/11/16 26/08/16 25/05/16 26/02/16 -
Price 2.67 3.00 2.50 2.47 2.59 2.75 2.27 -
P/RPS 1.34 1.48 1.21 1.19 1.30 1.38 1.08 15.48%
P/EPS 7.02 8.81 9.21 8.48 15.18 15.67 12.63 -32.42%
EY 14.25 11.35 10.86 11.79 6.59 6.38 7.92 47.98%
DY 0.75 0.67 0.80 0.81 0.77 0.73 0.88 -10.11%
P/NAPS 0.61 0.70 0.60 0.60 0.65 0.69 0.57 4.62%

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