[IGB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 139.88%
YoY- 53.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 761,078 867,434 880,673 874,669 776,674 724,914 547,100 5.65%
PBT 380,806 445,807 339,421 314,788 315,203 285,571 235,173 8.35%
Tax -34,917 -63,702 -79,291 -67,460 -74,933 -112,958 -67,431 -10.37%
NP 345,889 382,105 260,130 247,328 240,270 172,613 167,742 12.80%
-
NP to SH 254,168 253,999 165,590 158,743 166,251 150,920 145,772 9.69%
-
Tax Rate 9.17% 14.29% 23.36% 21.43% 23.77% 39.56% 28.67% -
Total Cost 415,189 485,329 620,543 627,341 536,404 552,301 379,358 1.51%
-
Net Worth 4,594,076 4,429,566 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 6.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 66,747 66,736 68,256 - 105,133 - 73,399 -1.56%
Div Payout % 26.26% 26.27% 41.22% - 63.24% - 50.35% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,594,076 4,429,566 4,377,555 4,021,339 3,893,441 3,995,821 3,113,032 6.69%
NOSH 1,365,298 1,334,729 1,365,127 1,340,446 1,401,779 1,452,550 1,467,995 -1.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 45.45% 44.05% 29.54% 28.28% 30.94% 23.81% 30.66% -
ROE 5.53% 5.73% 3.78% 3.95% 4.27% 3.78% 4.68% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.01 64.99 64.51 65.25 55.41 49.91 37.27 7.33%
EPS 19.04 19.03 12.13 11.84 11.86 10.39 9.93 11.44%
DPS 5.00 5.00 5.00 0.00 7.50 0.00 5.00 0.00%
NAPS 3.4414 3.3187 3.2067 3.00 2.7775 2.7509 2.1206 8.39%
Adjusted Per Share Value based on latest NOSH - 1,334,360
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.50 63.25 64.22 63.78 56.64 52.86 39.90 5.64%
EPS 18.53 18.52 12.07 11.58 12.12 11.01 10.63 9.69%
DPS 4.87 4.87 4.98 0.00 7.67 0.00 5.35 -1.55%
NAPS 3.35 3.2301 3.1922 2.9324 2.8391 2.9138 2.2701 6.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.84 2.47 2.55 2.87 2.60 2.32 1.91 -
P/RPS 4.98 3.80 3.95 4.40 4.69 4.65 5.12 -0.46%
P/EPS 14.92 12.98 21.02 24.23 21.92 22.33 19.23 -4.13%
EY 6.70 7.70 4.76 4.13 4.56 4.48 5.20 4.31%
DY 1.76 2.02 1.96 0.00 2.88 0.00 2.62 -6.41%
P/NAPS 0.83 0.74 0.80 0.96 0.94 0.84 0.90 -1.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 25/11/15 25/11/14 29/11/13 29/11/12 23/11/11 -
Price 2.88 2.48 2.37 2.90 2.71 2.33 1.96 -
P/RPS 5.05 3.82 3.67 4.44 4.89 4.67 5.26 -0.67%
P/EPS 15.13 13.03 19.54 24.49 22.85 22.43 19.74 -4.33%
EY 6.61 7.67 5.12 4.08 4.38 4.46 5.07 4.51%
DY 1.74 2.02 2.11 0.00 2.77 0.00 2.55 -6.16%
P/NAPS 0.84 0.75 0.74 0.97 0.98 0.85 0.92 -1.50%

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