[IGBB] YoY Annualized Quarter 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- -24.35%

YoY- -38.86%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Annualized Quarter Result
Revenue	1,126,184	1,219,632	1,462,004	1,296,280	108,392	88,040	129,288	44.11%
YoY %	-7.66%	-16.58%	12.78%	1,095.92%	23.12%	-31.90%	-	-
Horiz. %	871.07%	943.35%	1,130.81%	1,002.63%	83.84%	68.10%	100.00%	-
PBT	501,756	361,280	485,960	483,128	147,440	96,232	35,216	56.59%
YoY %	38.88%	-25.66%	0.59%	227.68%	53.21%	173.26%	-	-
Horiz. %	1,424.80%	1,025.90%	1,379.94%	1,371.90%	418.67%	273.26%	100.00%	-
Tax	43,228	-64,368	-135,612	-133,012	-10,928	-10,120	17,648	16.32%
YoY %	167.16%	52.54%	-1.95%	-1,117.17%	-7.98%	-157.34%	-	-
Horiz. %	244.95%	-364.73%	-768.43%	-753.69%	-61.92%	-57.34%	100.00%	-
NP	544,984	296,912	350,348	350,116	136,512	86,112	52,864	48.27%
YoY %	83.55%	-15.25%	0.07%	156.47%	58.53%	62.89%	-	-
Horiz. %	1,030.92%	561.65%	662.73%	662.30%	258.23%	162.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,676	124,052	133,552	77,156	126,200	80,604	48,940	35.24%
YoY %	135.93%	-7.11%	73.09%	-38.86%	56.57%	64.70%	-	-
Horiz. %	598.03%	253.48%	272.89%	157.65%	257.87%	164.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.62%	17.82%	27.91%	27.53%	7.41%	10.52%	-50.11%	-
YoY %	-148.37%	-36.15%	1.38%	271.52%	-29.56%	120.99%	-	-
Horiz. %	17.20%	-35.56%	-55.70%	-54.94%	-14.79%	-20.99%	100.00%	-
Total Cost	581,200	922,720	1,111,656	946,164	-28,120	1,928	76,424	40.84%
YoY %	-37.01%	-17.00%	17.49%	3,464.74%	-1,558.51%	-97.48%	-	-
Horiz. %	760.49%	1,207.37%	1,454.59%	1,238.05%	-36.79%	2.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,615,350	2,414,149	2,323,172	1,698,141	1,397,214	1,390,205	1,180,890	14.36%
YoY %	8.33%	3.92%	36.81%	21.54%	0.50%	17.73%	-	-
Horiz. %	221.47%	204.43%	196.73%	143.80%	118.32%	117.73%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Equity
Net Worth	2,615,350	2,414,149	2,323,172	1,698,141	1,397,214	1,390,205	1,180,890	14.36%
YoY %	8.33%	3.92%	36.81%	21.54%	0.50%	17.73%	-	-
Horiz. %	221.47%	204.43%	196.73%	143.80%	118.32%	117.73%	100.00%	-
NOSH	608,221	608,098	608,160	591,687	563,392	609,739	608,706	-0.01%
YoY %	0.02%	-0.01%	2.78%	5.02%	-7.60%	0.17%	-	-
Horiz. %	99.92%	99.90%	99.91%	97.20%	92.56%	100.17%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Ratio Analysis
NP Margin	48.39%	24.34%	23.96%	27.01%	125.94%	97.81%	40.89%	-
YoY %	98.81%	1.59%	-11.29%	-78.55%	28.76%	139.20%	-	-
Horiz. %	118.34%	59.53%	58.60%	66.06%	308.00%	239.20%	100.00%	-
ROE	11.19%	5.14%	5.75%	4.54%	9.03%	5.80%	4.14%	-
YoY %	117.70%	-10.61%	26.65%	-49.72%	55.69%	40.10%	-	-
Horiz. %	270.29%	124.15%	138.89%	109.66%	218.12%	140.10%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Per Share
RPS	185.16	200.57	240.40	219.08	19.24	14.44	21.24	44.13%
YoY %	-7.68%	-16.57%	9.73%	1,038.67%	33.24%	-32.02%	-	-
Horiz. %	871.75%	944.30%	1,131.83%	1,031.45%	90.58%	67.98%	100.00%	-
EPS	48.12	20.40	21.96	13.04	22.40	13.80	8.04	35.26%
YoY %	135.88%	-7.10%	68.40%	-41.79%	62.32%	71.64%	-	-
Horiz. %	598.51%	253.73%	273.13%	162.19%	278.61%	171.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.30	3.97	3.82	2.87	2.48	2.28	1.94	14.38%
YoY %	8.31%	3.93%	33.10%	15.73%	8.77%	17.53%	-	-
Horiz. %	221.65%	204.64%	196.91%	147.94%	127.84%	117.53%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 591,687
RPS	82.92	89.80	107.65	95.45	7.98	6.48	9.52	44.11%
YoY %	-7.66%	-16.58%	12.78%	1,096.12%	23.15%	-31.93%	-	-
Horiz. %	871.01%	943.28%	1,130.78%	1,002.63%	83.82%	68.07%	100.00%	-
EPS	21.55	9.13	9.83	5.68	9.29	5.93	3.60	35.27%
YoY %	136.04%	-7.12%	73.06%	-38.86%	56.66%	64.72%	-	-
Horiz. %	598.61%	253.61%	273.06%	157.78%	258.06%	164.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9257	1.7775	1.7106	1.2503	1.0288	1.0236	0.8695	14.36%
YoY %	8.34%	3.91%	36.82%	21.53%	0.51%	17.72%	-	-
Horiz. %	221.47%	204.43%	196.73%	143.80%	118.32%	117.72%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	29/04/11	-
Price	2.78	2.53	2.39	2.04	1.98	2.05	1.81	-
P/RPS	1.50	1.26	0.99	0.93	10.29	14.20	8.52	-25.41%
YoY %	19.05%	27.27%	6.45%	-90.96%	-27.54%	66.67%	-	-
Horiz. %	17.61%	14.79%	11.62%	10.92%	120.77%	166.67%	100.00%	-
P/EPS	5.78	12.40	10.88	15.64	8.84	15.51	22.51	-20.50%
YoY %	-53.39%	13.97%	-30.43%	76.92%	-43.00%	-31.10%	-	-
Horiz. %	25.68%	55.09%	48.33%	69.48%	39.27%	68.90%	100.00%	-
EY	17.31	8.06	9.19	6.39	11.31	6.45	4.44	25.82%
YoY %	114.76%	-12.30%	43.82%	-43.50%	75.35%	45.27%	-	-
Horiz. %	389.86%	181.53%	206.98%	143.92%	254.73%	145.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.64	0.63	0.71	0.80	0.90	0.93	-5.86%
YoY %	1.56%	1.59%	-11.27%	-11.25%	-11.11%	-3.23%	-	-
Horiz. %	69.89%	68.82%	67.74%	76.34%	86.02%	96.77%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	25/05/16	28/05/15	29/05/14	27/06/13	21/06/12	23/06/11	-
Price	3.00	2.75	2.29	2.18	2.01	2.24	1.80	-
P/RPS	1.62	1.37	0.95	1.00	10.45	15.51	8.47	-24.36%
YoY %	18.25%	44.21%	-5.00%	-90.43%	-32.62%	83.12%	-	-
Horiz. %	19.13%	16.17%	11.22%	11.81%	123.38%	183.12%	100.00%	-
P/EPS	6.23	13.48	10.43	16.72	8.97	16.94	22.39	-19.42%
YoY %	-53.78%	29.24%	-37.62%	86.40%	-47.05%	-24.34%	-	-
Horiz. %	27.82%	60.21%	46.58%	74.68%	40.06%	75.66%	100.00%	-
EY	16.04	7.42	9.59	5.98	11.14	5.90	4.47	24.07%
YoY %	116.17%	-22.63%	60.37%	-46.32%	88.81%	31.99%	-	-
Horiz. %	358.84%	166.00%	214.54%	133.78%	249.22%	131.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.69	0.60	0.76	0.81	0.98	0.93	-4.68%
YoY %	1.45%	15.00%	-21.05%	-6.17%	-17.35%	5.38%	-	-
Horiz. %	75.27%	74.19%	64.52%	81.72%	87.10%	105.38%	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