[IGBB] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -6.43%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 1,257,705 1,282,233 1,290,298 116,554 89,582 71,480 178,125 39.11%
PBT 543,950 416,253 448,689 143,050 75,902 64,020 20,560 73.88%
Tax -85,336 -120,960 -105,550 11,093 10,353 295,380 17,721 -
NP 458,614 295,293 343,138 154,144 86,256 359,400 38,281 52.10%
-
NP to SH 198,317 107,833 75,777 149,044 82,136 356,600 33,942 34.73%
-
Tax Rate 15.69% 29.06% 23.52% -7.75% -13.64% -461.39% -86.19% -
Total Cost 799,090 986,940 947,160 -37,589 3,326 -287,920 139,844 34.23%
-
Net Worth 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 13.82%
Dividend
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 16,209 16,203 - - - 91,488 - -
Div Payout % 8.17% 15.03% - - - 25.66% - -
Equity
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 2,516,449 2,375,816 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 13.82%
NOSH 607,838 607,625 602,044 585,864 610,525 609,920 609,019 -0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 36.46% 23.03% 26.59% 132.25% 96.29% 502.80% 21.49% -
ROE 7.88% 4.54% 4.27% 10.02% 5.80% 25.20% 2.90% -
Per Share
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 206.91 211.02 214.32 19.89 14.67 11.72 29.25 39.15%
EPS 32.63 17.75 12.59 25.44 13.45 58.47 5.57 34.79%
DPS 2.67 2.67 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.14 3.91 2.95 2.54 2.32 2.32 1.92 13.85%
Adjusted Per Share Value based on latest NOSH - 591,860
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 92.60 94.41 95.00 8.58 6.60 5.26 13.12 39.10%
EPS 14.60 7.94 5.58 10.97 6.05 26.26 2.50 34.72%
DPS 1.19 1.19 0.00 0.00 0.00 6.74 0.00 -
NAPS 1.8529 1.7493 1.3077 1.0957 1.0429 1.0419 0.861 13.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.68 2.21 2.38 1.99 2.01 1.65 1.25 -
P/RPS 1.30 1.05 1.11 10.00 13.70 14.08 4.27 -18.19%
P/EPS 8.21 12.45 18.91 7.82 14.94 2.82 22.43 -15.61%
EY 12.17 8.03 5.29 12.78 6.69 35.43 4.46 18.47%
DY 1.00 1.21 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.65 0.57 0.81 0.78 0.87 0.71 0.65 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 -
Price 2.47 2.58 2.65 2.00 2.05 1.79 1.22 -
P/RPS 1.19 1.22 1.24 10.05 13.97 15.27 4.17 -19.08%
P/EPS 7.57 14.54 21.05 7.86 15.24 3.06 21.89 -16.41%
EY 13.21 6.88 4.75 12.72 6.56 32.66 4.57 19.63%
DY 1.08 1.03 0.00 0.00 0.00 8.38 0.00 -
P/NAPS 0.60 0.66 0.90 0.79 0.88 0.77 0.64 -1.08%

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