[IGBB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 127.51%
YoY- -44.9%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Revenue 552,944 592,547 660,045 644,050 54,530 0 44,068 67.25%
PBT 239,274 168,474 218,948 240,592 69,777 0 47,059 39.19%
Tax -8,727 -29,789 -63,231 -54,616 12,880 0 -1,915 36.12%
NP 230,547 138,685 155,717 185,976 82,657 0 45,144 39.31%
-
NP to SH 119,491 52,946 58,383 43,884 79,645 0 43,207 22.97%
-
Tax Rate 3.65% 17.68% 28.88% 22.70% -18.46% - 4.07% -
Total Cost 322,397 453,862 504,328 458,074 -28,127 0 -1,076 -
-
Net Worth 2,652,767 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 13.61%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Div 12,168 12,157 12,150 - - - - -
Div Payout % 10.18% 22.96% 20.81% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Net Worth 2,652,767 2,425,425 2,369,341 1,750,563 1,450,739 0 1,415,822 13.61%
NOSH 611,401 607,876 607,523 599,508 582,626 563,392 610,268 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
NP Margin 41.69% 23.40% 23.59% 28.88% 151.58% 0.00% 102.44% -
ROE 4.50% 2.18% 2.46% 2.51% 5.49% 0.00% 3.05% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 90.88 97.48 108.65 107.43 9.36 0.00 7.22 67.36%
EPS 19.64 8.71 9.61 7.32 13.67 0.00 7.07 23.09%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 3.99 3.90 2.92 2.49 0.00 2.32 13.68%
Adjusted Per Share Value based on latest NOSH - 607,283
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
RPS 40.71 43.63 48.60 47.42 4.02 0.00 3.24 67.30%
EPS 8.80 3.90 4.30 3.23 5.86 0.00 3.18 22.99%
DPS 0.90 0.90 0.89 0.00 0.00 0.00 0.00 -
NAPS 1.9532 1.7858 1.7445 1.2889 1.0682 0.00 1.0425 13.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 -
Price 2.90 2.64 2.23 2.33 1.99 2.05 2.05 -
P/RPS 3.19 2.71 2.05 2.17 21.26 0.00 28.39 -35.88%
P/EPS 14.77 30.31 23.20 31.83 14.56 0.00 28.95 -12.78%
EY 6.77 3.30 4.31 3.14 6.87 0.00 3.45 14.69%
DY 0.69 0.76 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.57 0.80 0.80 0.00 0.88 -5.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/07/13 31/05/13 31/07/12 CAGR
Date 23/08/17 26/08/16 19/08/15 28/08/14 30/09/13 - 19/09/12 -
Price 2.67 2.59 2.15 2.35 1.96 0.00 2.05 -
P/RPS 2.94 2.66 1.98 2.19 20.94 0.00 28.39 -36.94%
P/EPS 13.60 29.74 22.37 32.10 14.34 0.00 28.95 -14.24%
EY 7.36 3.36 4.47 3.11 6.97 0.00 3.45 16.65%
DY 0.75 0.77 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.55 0.80 0.79 0.00 0.88 -7.18%

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