[IGBB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 33.27%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Revenue 1,288,979 1,211,022 888,990 598,649 276,592 27,432 27,432 1407.08%
PBT 450,191 401,458 310,048 223,362 101,660 32,917 32,917 531.60%
Tax -102,782 -105,980 -83,128 -46,313 -12,980 15,612 15,612 -
NP 347,409 295,478 226,920 177,049 88,680 48,529 48,529 300.26%
-
NP to SH 102,165 68,171 55,932 78,366 58,803 47,097 47,097 72.57%
-
Tax Rate 22.83% 26.40% 26.81% 20.73% 12.77% -47.43% -47.43% -
Total Cost 941,570 915,544 662,070 421,600 187,912 -21,097 -21,097 -
-
Net Worth 1,895,922 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 1,453,178 20.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Div 355 355 355 355 - - - -
Div Payout % 0.35% 0.52% 0.63% 0.45% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Net Worth 1,895,922 1,215,868 1,773,269 1,698,141 1,182,583 1,183,720 1,453,178 20.61%
NOSH 607,667 607,934 607,283 591,687 591,291 591,860 583,605 2.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
NP Margin 26.95% 24.40% 25.53% 29.57% 32.06% 176.91% 176.91% -
ROE 5.39% 5.61% 3.15% 4.61% 4.97% 3.98% 3.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 212.12 199.20 146.39 101.18 46.78 4.63 4.70 1364.88%
EPS 16.81 11.21 9.21 13.24 9.94 7.96 8.07 67.71%
DPS 0.06 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 3.12 2.00 2.92 2.87 2.00 2.00 2.49 17.22%
Adjusted Per Share Value based on latest NOSH - 591,687
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 94.91 89.17 65.46 44.08 20.37 2.02 2.02 1407.01%
EPS 7.52 5.02 4.12 5.77 4.33 3.47 3.47 72.45%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.396 0.8952 1.3057 1.2503 0.8707 0.8716 1.07 20.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 -
Price 2.36 2.38 2.33 2.04 2.04 1.99 1.99 -
P/RPS 1.11 1.19 1.59 2.02 4.36 42.94 42.34 -92.31%
P/EPS 14.04 21.22 25.30 15.40 20.51 25.01 24.66 -32.75%
EY 7.12 4.71 3.95 6.49 4.87 4.00 4.06 48.55%
DY 0.02 0.02 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.76 1.19 0.80 0.71 1.02 1.00 0.80 -3.54%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 17/02/15 27/11/14 28/08/14 29/05/14 - - - -
Price 2.24 2.65 2.35 2.18 0.00 0.00 0.00 -
P/RPS 1.06 1.33 1.61 2.15 0.00 0.00 0.00 -
P/EPS 13.32 23.63 25.52 16.46 0.00 0.00 0.00 -
EY 7.51 4.23 3.92 6.08 0.00 0.00 0.00 -
DY 0.03 0.02 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 0.72 1.33 0.80 0.76 0.00 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