[IGBB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -14.64%

YoY- -9.31%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	1,301,648	1,175,386	1,105,888	1,185,094	1,320,090	1,288,100	109,060	52.04%
YoY %	10.74%	6.28%	-6.68%	-10.23%	2.48%	1,081.09%	-	-
Horiz. %	1,193.52%	1,077.74%	1,014.02%	1,086.64%	1,210.43%	1,181.09%	100.00%	-
PBT	396,918	399,534	478,548	336,948	437,896	481,184	139,554	19.31%
YoY %	-0.65%	-16.51%	42.02%	-23.05%	-9.00%	244.80%	-	-
Horiz. %	284.42%	286.29%	342.91%	241.45%	313.78%	344.80%	100.00%	-
Tax	-107,058	-110,850	-17,454	-59,578	-126,462	-109,232	25,760	-
YoY %	3.42%	-535.10%	70.70%	52.89%	-15.77%	-524.04%	-	-
Horiz. %	-415.60%	-430.32%	-67.76%	-231.28%	-490.92%	-424.04%	100.00%	-
NP	289,860	288,684	461,094	277,370	311,434	371,952	165,314	9.95%
YoY %	0.41%	-37.39%	66.24%	-10.94%	-16.27%	125.00%	-	-
Horiz. %	175.34%	174.63%	278.92%	167.78%	188.39%	225.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,618	150,696	238,982	105,892	116,766	87,768	159,290	0.55%
YoY %	9.24%	-36.94%	125.68%	-9.31%	33.04%	-44.90%	-	-
Horiz. %	103.34%	94.60%	150.03%	66.48%	73.30%	55.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.97%	27.74%	3.65%	17.68%	28.88%	22.70%	-18.46%	-
YoY %	-2.78%	660.00%	-79.36%	-38.78%	27.22%	222.97%	-	-
Horiz. %	-146.10%	-150.27%	-19.77%	-95.77%	-156.45%	-122.97%	100.00%	-
Total Cost	1,011,788	886,702	644,794	907,724	1,008,656	916,148	-56,254	-
YoY %	14.11%	37.52%	-28.97%	-10.01%	10.10%	1,728.59%	-	-
Horiz. %	-1,798.61%	-1,576.25%	-1,146.22%	-1,613.62%	-1,793.04%	-1,628.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	1,450,739	16.08%
YoY %	11.80%	18.25%	9.37%	2.37%	35.35%	20.67%	-	-
Horiz. %	241.75%	216.23%	182.86%	167.19%	163.32%	120.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Dividend
Div	40,879	26,101	24,337	24,315	24,300	-	-	-
YoY %	56.62%	7.25%	0.09%	0.06%	0.00%	-	-	-
Horiz. %	168.23%	107.41%	100.15%	100.06%	100.00%	-	-	-
Div Payout %	24.83%	17.32%	10.18%	22.96%	20.81%	-	-	-
YoY %	43.36%	70.14%	-55.66%	10.33%	0.00%	-	-	-
Horiz. %	119.32%	83.23%	48.92%	110.33%	100.00%	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Equity
Net Worth	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	1,450,739	16.08%
YoY %	11.80%	18.25%	9.37%	2.37%	35.35%	20.67%	-	-
Horiz. %	241.75%	216.23%	182.86%	167.19%	163.32%	120.67%	100.00%	-
NOSH	689,572	689,505	611,401	607,876	607,523	599,508	582,626	2.88%
YoY %	0.01%	12.77%	0.58%	0.06%	1.34%	2.90%	-	-
Horiz. %	118.36%	118.34%	104.94%	104.33%	104.27%	102.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Ratio Analysis
NP Margin	22.27%	24.56%	41.69%	23.40%	23.59%	28.88%	151.58%	-
YoY %	-9.32%	-41.09%	78.16%	-0.81%	-18.32%	-80.95%	-	-
Horiz. %	14.69%	16.20%	27.50%	15.44%	15.56%	19.05%	100.00%	-
ROE	4.69%	4.80%	9.01%	4.37%	4.93%	5.01%	10.98%	-
YoY %	-2.29%	-46.73%	106.18%	-11.36%	-1.60%	-54.37%	-	-
Horiz. %	42.71%	43.72%	82.06%	39.80%	44.90%	45.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Per Share
RPS	191.05	180.13	181.76	194.96	217.29	214.86	18.72	48.07%
YoY %	6.06%	-0.90%	-6.77%	-10.28%	1.13%	1,047.76%	-	-
Horiz. %	1,020.57%	962.23%	970.94%	1,041.45%	1,160.74%	1,147.76%	100.00%	-
EPS	24.16	23.10	39.28	17.42	19.22	14.64	27.34	-2.06%
YoY %	4.59%	-41.19%	125.49%	-9.37%	31.28%	-46.45%	-	-
Horiz. %	88.37%	84.49%	143.67%	63.72%	70.30%	53.55%	100.00%	-
DPS	6.00	4.00	4.00	4.00	4.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	5.1476	4.8074	4.36	3.99	3.90	2.92	2.49	13.05%
YoY %	7.08%	10.26%	9.27%	2.31%	33.56%	17.27%	-	-
Horiz. %	206.73%	193.07%	175.10%	160.24%	156.63%	117.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 607,562
RPS	95.84	86.54	81.43	87.26	97.20	94.84	8.03	52.04%
YoY %	10.75%	6.28%	-6.68%	-10.23%	2.49%	1,081.07%	-	-
Horiz. %	1,193.52%	1,077.71%	1,014.07%	1,086.67%	1,210.46%	1,181.07%	100.00%	-
EPS	12.12	11.10	17.60	7.80	8.60	6.46	11.73	0.55%
YoY %	9.19%	-36.93%	125.64%	-9.30%	33.13%	-44.93%	-	-
Horiz. %	103.32%	94.63%	150.04%	66.50%	73.32%	55.07%	100.00%	-
DPS	3.01	1.92	1.79	1.79	1.79	0.00	0.00	-
YoY %	56.77%	7.26%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	168.16%	107.26%	100.00%	100.00%	100.00%	-	-	-
NAPS	2.5823	2.3098	1.9532	1.7858	1.7445	1.2889	1.0682	16.08%
YoY %	11.80%	18.26%	9.37%	2.37%	35.35%	20.66%	-	-
Horiz. %	241.74%	216.23%	182.85%	167.18%	163.31%	120.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	-
Price	2.80	2.92	2.90	2.64	2.23	2.33	1.99	-
P/RPS	1.47	1.62	1.60	1.35	1.03	1.08	10.63	-28.41%
YoY %	-9.26%	1.25%	18.52%	31.07%	-4.63%	-89.84%	-	-
Horiz. %	13.83%	15.24%	15.05%	12.70%	9.69%	10.16%	100.00%	-
P/EPS	11.59	12.64	7.38	15.15	11.60	15.92	7.28	8.17%
YoY %	-8.31%	71.27%	-51.29%	30.60%	-27.14%	118.68%	-	-
Horiz. %	159.20%	173.63%	101.37%	208.10%	159.34%	218.68%	100.00%	-
EY	8.63	7.91	13.54	6.60	8.62	6.28	13.74	-7.55%
YoY %	9.10%	-41.58%	105.15%	-23.43%	37.26%	-54.29%	-	-
Horiz. %	62.81%	57.57%	98.54%	48.03%	62.74%	45.71%	100.00%	-
DY	2.14	1.37	1.38	1.52	1.79	0.00	0.00	-
YoY %	56.20%	-0.72%	-9.21%	-15.08%	0.00%	0.00%	-	-
Horiz. %	119.55%	76.54%	77.09%	84.92%	100.00%	-	-	-
P/NAPS	0.54	0.61	0.67	0.66	0.57	0.80	0.80	-6.42%
YoY %	-11.48%	-8.96%	1.52%	15.79%	-28.75%	0.00%	-	-
Horiz. %	67.50%	76.25%	83.75%	82.50%	71.25%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	28/08/14	30/09/13	-
Price	2.75	2.80	2.67	2.59	2.15	2.35	1.96	-
P/RPS	1.44	1.55	1.47	1.33	0.99	1.09	10.47	-28.48%
YoY %	-7.10%	5.44%	10.53%	34.34%	-9.17%	-89.59%	-	-
Horiz. %	13.75%	14.80%	14.04%	12.70%	9.46%	10.41%	100.00%	-
P/EPS	11.38	12.12	6.80	14.87	11.19	16.05	7.17	8.11%
YoY %	-6.11%	78.24%	-54.27%	32.89%	-30.28%	123.85%	-	-
Horiz. %	158.72%	169.04%	94.84%	207.39%	156.07%	223.85%	100.00%	-
EY	8.79	8.25	14.71	6.73	8.94	6.23	13.95	-7.50%
YoY %	6.55%	-43.92%	118.57%	-24.72%	43.50%	-55.34%	-	-
Horiz. %	63.01%	59.14%	105.45%	48.24%	64.09%	44.66%	100.00%	-
DY	2.18	1.43	1.50	1.54	1.86	0.00	0.00	-
YoY %	52.45%	-4.67%	-2.60%	-17.20%	0.00%	0.00%	-	-
Horiz. %	117.20%	76.88%	80.65%	82.80%	100.00%	-	-	-
P/NAPS	0.53	0.58	0.61	0.65	0.55	0.80	0.79	-6.52%
YoY %	-8.62%	-4.92%	-6.15%	18.18%	-31.25%	1.27%	-	-
Horiz. %	67.09%	73.42%	77.22%	82.28%	69.62%	101.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos