[IGBB] YoY Annualized Quarter 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- 87.28%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Revenue 1,353,574 1,254,545 1,118,480 1,257,705 1,282,233 1,290,298 116,554 51.34%
PBT 443,248 451,866 476,646 543,950 416,253 448,689 143,050 21.05%
Tax -104,780 -116,638 -54,436 -85,336 -120,960 -105,550 11,093 -
NP 338,468 335,228 422,210 458,614 295,293 343,138 154,144 14.21%
-
NP to SH 198,352 191,516 207,014 198,317 107,833 75,777 149,044 4.94%
-
Tax Rate 23.64% 25.81% 11.42% 15.69% 29.06% 23.52% -7.75% -
Total Cost 1,015,106 919,317 696,269 799,090 986,940 947,160 -37,589 -
-
Net Worth 3,556,533 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 15.86%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Div 27,219 17,681 16,223 16,209 16,203 - - -
Div Payout % 13.72% 9.23% 7.84% 8.17% 15.03% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Net Worth 3,556,533 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 1,488,096 15.86%
NOSH 689,828 689,519 608,389 607,838 607,625 602,044 585,864 2.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
NP Margin 25.01% 26.72% 37.75% 36.46% 23.03% 26.59% 132.25% -
ROE 5.58% 5.90% 7.73% 7.88% 4.54% 4.27% 10.02% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 198.91 189.21 183.84 206.91 211.02 214.32 19.89 47.56%
EPS 29.15 28.88 34.03 32.63 17.75 12.59 25.44 2.32%
DPS 4.00 2.67 2.67 2.67 2.67 0.00 0.00 -
NAPS 5.2265 4.8944 4.40 4.14 3.91 2.95 2.54 12.96%
Adjusted Per Share Value based on latest NOSH - 607,817
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 101.76 94.32 84.09 94.55 96.40 97.00 8.76 51.34%
EPS 14.91 14.40 15.56 14.91 8.11 5.70 11.21 4.93%
DPS 2.05 1.33 1.22 1.22 1.22 0.00 0.00 -
NAPS 2.6738 2.4397 2.0125 1.8919 1.7861 1.3352 1.1187 15.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 -
Price 2.79 2.60 2.69 2.68 2.21 2.38 1.99 -
P/RPS 1.40 1.37 1.46 1.30 1.05 1.11 10.00 -28.26%
P/EPS 9.57 9.00 7.91 8.21 12.45 18.91 7.82 3.47%
EY 10.45 11.11 12.65 12.17 8.03 5.29 12.78 -3.34%
DY 1.43 1.03 0.99 1.00 1.21 0.00 0.00 -
P/NAPS 0.53 0.53 0.61 0.65 0.57 0.81 0.78 -6.32%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 21/11/19 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 -
Price 2.70 2.61 2.99 2.47 2.58 2.65 2.00 -
P/RPS 1.36 1.38 1.63 1.19 1.22 1.24 10.05 -28.67%
P/EPS 9.26 9.04 8.79 7.57 14.54 21.05 7.86 2.80%
EY 10.80 11.07 11.38 13.21 6.88 4.75 12.72 -2.72%
DY 1.48 1.02 0.89 1.08 1.03 0.00 0.00 -
P/NAPS 0.52 0.53 0.68 0.60 0.66 0.90 0.79 -6.82%

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