[IGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.52%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,002,730 1,085,458 1,212,374 1,169,822 989,682 967,448 722,080 5.61%
PBT 510,554 386,332 476,120 456,760 395,520 400,544 289,200 9.92%
Tax -9,678 -60,364 -107,188 -94,428 -82,598 -123,760 -85,836 -30.47%
NP 500,876 325,968 368,932 362,332 312,922 276,784 203,364 16.19%
-
NP to SH 383,094 211,770 240,992 251,934 218,182 226,840 172,570 14.20%
-
Tax Rate 1.90% 15.62% 22.51% 20.67% 20.88% 30.90% 29.68% -
Total Cost 501,854 759,490 843,442 807,490 676,760 690,664 518,716 -0.54%
-
Net Worth 4,599,521 4,344,089 4,423,144 4,464,283 3,897,997 3,405,661 3,105,384 6.75%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 133,489 133,524 136,462 - - - 145,998 -1.48%
Div Payout % 34.85% 63.05% 56.63% - - - 84.60% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,599,521 4,344,089 4,423,144 4,464,283 3,897,997 3,405,661 3,105,384 6.75%
NOSH 1,364,000 1,335,245 1,364,620 1,343,085 1,407,625 1,457,840 1,459,983 -1.12%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 49.95% 30.03% 30.43% 30.97% 31.62% 28.61% 28.16% -
ROE 8.33% 4.87% 5.45% 5.64% 5.60% 6.66% 5.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.12 81.29 88.84 87.10 70.31 66.36 49.46 7.20%
EPS 28.70 15.86 17.66 18.74 15.50 15.56 11.82 15.91%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 10.00 0.00%
NAPS 3.4456 3.2534 3.2413 3.3239 2.7692 2.3361 2.127 8.36%
Adjusted Per Share Value based on latest NOSH - 1,363,300
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 73.12 79.15 88.41 85.30 72.17 70.55 52.65 5.62%
EPS 27.94 15.44 17.57 18.37 15.91 16.54 12.58 14.21%
DPS 9.73 9.74 9.95 0.00 0.00 0.00 10.65 -1.49%
NAPS 3.354 3.1678 3.2254 3.2554 2.8425 2.4834 2.2645 6.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.87 2.45 2.85 2.68 2.49 2.69 2.14 -
P/RPS 3.82 3.01 3.21 3.08 3.54 4.05 4.33 -2.06%
P/EPS 10.00 15.45 16.14 14.29 16.06 17.29 18.10 -9.40%
EY 10.00 6.47 6.20 7.00 6.22 5.78 5.52 10.40%
DY 3.48 4.08 3.51 0.00 0.00 0.00 4.67 -4.77%
P/NAPS 0.83 0.75 0.88 0.81 0.90 1.15 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 25/08/16 18/08/15 27/08/14 29/08/13 24/08/12 24/08/11 -
Price 2.83 2.68 2.60 2.87 2.46 2.47 1.96 -
P/RPS 3.77 3.30 2.93 3.30 3.50 3.72 3.96 -0.81%
P/EPS 9.86 16.90 14.72 15.30 15.87 15.87 16.58 -8.29%
EY 10.14 5.92 6.79 6.54 6.30 6.30 6.03 9.03%
DY 3.53 3.73 3.85 0.00 0.00 0.00 5.10 -5.94%
P/NAPS 0.82 0.82 0.80 0.86 0.89 1.06 0.92 -1.89%

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