[IGBB] YoY Annualized Quarter 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- 13.75%
YoY- -44.9%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Revenue 1,105,888 1,185,094 1,320,090 1,288,100 109,060 0 88,136 67.25%
PBT 478,548 336,948 437,896 481,184 139,554 0 94,118 39.19%
Tax -17,454 -59,578 -126,462 -109,232 25,760 0 -3,830 36.12%
NP 461,094 277,370 311,434 371,952 165,314 0 90,288 39.31%
-
NP to SH 238,982 105,892 116,766 87,768 159,290 0 86,414 22.97%
-
Tax Rate 3.65% 17.68% 28.88% 22.70% -18.46% - 4.07% -
Total Cost 644,794 907,724 1,008,656 916,148 -56,254 0 -2,152 -
-
Net Worth 2,652,767 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 13.61%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Div 24,337 24,315 24,300 - - - - -
Div Payout % 10.18% 22.96% 20.81% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Net Worth 2,652,767 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 13.61%
NOSH 611,401 607,876 607,523 599,508 582,626 563,392 610,268 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
NP Margin 41.69% 23.40% 23.59% 28.88% 151.58% 0.00% 102.44% -
ROE 9.01% 4.37% 4.93% 5.01% 10.98% 0.00% 6.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 181.76 194.96 217.29 214.86 18.72 0.00 14.44 67.36%
EPS 39.28 17.42 19.22 14.64 27.34 0.00 14.14 23.09%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 3.99 3.90 2.92 2.49 0.00 2.32 13.68%
Adjusted Per Share Value based on latest NOSH - 607,283
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 81.43 87.26 97.20 94.84 8.03 0.00 6.49 67.25%
EPS 17.60 7.80 8.60 6.46 11.73 0.00 6.36 22.99%
DPS 1.79 1.79 1.79 0.00 0.00 0.00 0.00 -
NAPS 1.9532 1.7858 1.7445 1.2889 1.0682 0.00 1.0425 13.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 -
Price 2.90 2.64 2.23 2.33 1.99 2.05 2.05 -
P/RPS 1.60 1.35 1.03 1.08 10.63 0.00 14.19 -35.84%
P/EPS 7.38 15.15 11.60 15.92 7.28 0.00 14.48 -12.80%
EY 13.54 6.60 8.62 6.28 13.74 0.00 6.91 14.65%
DY 1.38 1.52 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.57 0.80 0.80 0.00 0.88 -5.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 23/08/17 26/08/16 19/08/15 28/08/14 30/09/13 - 19/09/12 -
Price 2.67 2.59 2.15 2.35 1.96 0.00 2.05 -
P/RPS 1.47 1.33 0.99 1.09 10.47 0.00 14.19 -36.93%
P/EPS 6.80 14.87 11.19 16.05 7.17 0.00 14.48 -14.24%
EY 14.71 6.73 8.94 6.23 13.95 0.00 6.91 16.60%
DY 1.50 1.54 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.55 0.80 0.79 0.00 0.88 -7.18%

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