[IGBB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 70.72%

YoY- -9.31%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Cumulative Result
Revenue	650,824	587,693	552,944	592,547	660,045	644,050	54,530	52.04%
YoY %	10.74%	6.28%	-6.68%	-10.23%	2.48%	1,081.09%	-	-
Horiz. %	1,193.52%	1,077.74%	1,014.02%	1,086.64%	1,210.43%	1,181.09%	100.00%	-
PBT	198,459	199,767	239,274	168,474	218,948	240,592	69,777	19.31%
YoY %	-0.65%	-16.51%	42.02%	-23.05%	-9.00%	244.80%	-	-
Horiz. %	284.42%	286.29%	342.91%	241.45%	313.78%	344.80%	100.00%	-
Tax	-53,529	-55,425	-8,727	-29,789	-63,231	-54,616	12,880	-
YoY %	3.42%	-535.10%	70.70%	52.89%	-15.77%	-524.04%	-	-
Horiz. %	-415.60%	-430.32%	-67.76%	-231.28%	-490.92%	-424.04%	100.00%	-
NP	144,930	144,342	230,547	138,685	155,717	185,976	82,657	9.95%
YoY %	0.41%	-37.39%	66.24%	-10.94%	-16.27%	125.00%	-	-
Horiz. %	175.34%	174.63%	278.92%	167.78%	188.39%	225.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,309	75,348	119,491	52,946	58,383	43,884	79,645	0.55%
YoY %	9.24%	-36.94%	125.68%	-9.31%	33.04%	-44.90%	-	-
Horiz. %	103.34%	94.60%	150.03%	66.48%	73.30%	55.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.97%	27.74%	3.65%	17.68%	28.88%	22.70%	-18.46%	-
YoY %	-2.78%	660.00%	-79.36%	-38.78%	27.22%	222.97%	-	-
Horiz. %	-146.10%	-150.27%	-19.77%	-95.77%	-156.45%	-122.97%	100.00%	-
Total Cost	505,894	443,351	322,397	453,862	504,328	458,074	-28,127	-
YoY %	14.11%	37.52%	-28.97%	-10.01%	10.10%	1,728.59%	-	-
Horiz. %	-1,798.61%	-1,576.25%	-1,146.22%	-1,613.62%	-1,793.04%	-1,628.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	1,450,739	16.08%
YoY %	11.80%	18.25%	9.37%	2.37%	35.35%	20.67%	-	-
Horiz. %	241.75%	216.23%	182.86%	167.19%	163.32%	120.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Dividend
Div	20,439	13,050	12,168	12,157	12,150	-	-	-
YoY %	56.62%	7.25%	0.09%	0.06%	0.00%	-	-	-
Horiz. %	168.22%	107.41%	100.15%	100.06%	100.00%	-	-	-
Div Payout %	24.83%	17.32%	10.18%	22.96%	20.81%	-	-	-
YoY %	43.36%	70.14%	-55.66%	10.33%	0.00%	-	-	-
Horiz. %	119.32%	83.23%	48.92%	110.33%	100.00%	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Equity
Net Worth	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	1,450,739	16.08%
YoY %	11.80%	18.25%	9.37%	2.37%	35.35%	20.67%	-	-
Horiz. %	241.75%	216.23%	182.86%	167.19%	163.32%	120.67%	100.00%	-
NOSH	689,572	689,505	611,401	607,876	607,523	599,508	582,626	2.88%
YoY %	0.01%	12.77%	0.58%	0.06%	1.34%	2.90%	-	-
Horiz. %	118.36%	118.34%	104.94%	104.33%	104.27%	102.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Ratio Analysis
NP Margin	22.27%	24.56%	41.69%	23.40%	23.59%	28.88%	151.58%	-
YoY %	-9.32%	-41.09%	78.16%	-0.81%	-18.32%	-80.95%	-	-
Horiz. %	14.69%	16.20%	27.50%	15.44%	15.56%	19.05%	100.00%	-
ROE	2.35%	2.40%	4.50%	2.18%	2.46%	2.51%	5.49%	-
YoY %	-2.08%	-46.67%	106.42%	-11.38%	-1.99%	-54.28%	-	-
Horiz. %	42.81%	43.72%	81.97%	39.71%	44.81%	45.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Per Share
RPS	95.52	90.06	90.88	97.48	108.65	107.43	9.36	48.07%
YoY %	6.06%	-0.90%	-6.77%	-10.28%	1.14%	1,047.76%	-	-
Horiz. %	1,020.51%	962.18%	970.94%	1,041.45%	1,160.79%	1,147.76%	100.00%	-
EPS	12.08	11.55	19.64	8.71	9.61	7.32	13.67	-2.06%
YoY %	4.59%	-41.19%	125.49%	-9.37%	31.28%	-46.45%	-	-
Horiz. %	88.37%	84.49%	143.67%	63.72%	70.30%	53.55%	100.00%	-
DPS	3.00	2.00	2.00	2.00	2.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	5.1476	4.8074	4.36	3.99	3.90	2.92	2.49	13.05%
YoY %	7.08%	10.26%	9.27%	2.31%	33.56%	17.27%	-	-
Horiz. %	206.73%	193.07%	175.10%	160.24%	156.63%	117.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 607,562
RPS	47.92	43.27	40.71	43.63	48.60	47.42	4.02	52.01%
YoY %	10.75%	6.29%	-6.69%	-10.23%	2.49%	1,079.60%	-	-
Horiz. %	1,192.04%	1,076.37%	1,012.69%	1,085.32%	1,208.96%	1,179.60%	100.00%	-
EPS	6.06	5.55	8.80	3.90	4.30	3.23	5.86	0.56%
YoY %	9.19%	-36.93%	125.64%	-9.30%	33.13%	-44.88%	-	-
Horiz. %	103.41%	94.71%	150.17%	66.55%	73.38%	55.12%	100.00%	-
DPS	1.50	0.96	0.90	0.90	0.89	0.00	0.00	-
YoY %	56.25%	6.67%	0.00%	1.12%	0.00%	0.00%	-	-
Horiz. %	168.54%	107.87%	101.12%	101.12%	100.00%	-	-	-
NAPS	2.5823	2.3098	1.9532	1.7858	1.7445	1.2889	1.0682	16.08%
YoY %	11.80%	18.26%	9.37%	2.37%	35.35%	20.66%	-	-
Horiz. %	241.74%	216.23%	182.85%	167.18%	163.31%	120.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	-
Price	2.80	2.92	2.90	2.64	2.23	2.33	1.99	-
P/RPS	2.93	3.24	3.19	2.71	2.05	2.17	21.26	-28.45%
YoY %	-9.57%	1.57%	17.71%	32.20%	-5.53%	-89.79%	-	-
Horiz. %	13.78%	15.24%	15.00%	12.75%	9.64%	10.21%	100.00%	-
P/EPS	23.18	25.29	14.77	30.31	23.20	31.83	14.56	8.17%
YoY %	-8.34%	71.23%	-51.27%	30.65%	-27.11%	118.61%	-	-
Horiz. %	159.20%	173.70%	101.44%	208.17%	159.34%	218.61%	100.00%	-
EY	4.31	3.95	6.77	3.30	4.31	3.14	6.87	-7.57%
YoY %	9.11%	-41.65%	105.15%	-23.43%	37.26%	-54.29%	-	-
Horiz. %	62.74%	57.50%	98.54%	48.03%	62.74%	45.71%	100.00%	-
DY	1.07	0.68	0.69	0.76	0.90	0.00	0.00	-
YoY %	57.35%	-1.45%	-9.21%	-15.56%	0.00%	0.00%	-	-
Horiz. %	118.89%	75.56%	76.67%	84.44%	100.00%	-	-	-
P/NAPS	0.54	0.61	0.67	0.66	0.57	0.80	0.80	-6.42%
YoY %	-11.48%	-8.96%	1.52%	15.79%	-28.75%	0.00%	-	-
Horiz. %	67.50%	76.25%	83.75%	82.50%	71.25%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	28/08/14	30/09/13	-
Price	2.75	2.80	2.67	2.59	2.15	2.35	1.96	-
P/RPS	2.88	3.11	2.94	2.66	1.98	2.19	20.94	-28.48%
YoY %	-7.40%	5.78%	10.53%	34.34%	-9.59%	-89.54%	-	-
Horiz. %	13.75%	14.85%	14.04%	12.70%	9.46%	10.46%	100.00%	-
P/EPS	22.76	24.25	13.60	29.74	22.37	32.10	14.34	8.11%
YoY %	-6.14%	78.31%	-54.27%	32.95%	-30.31%	123.85%	-	-
Horiz. %	158.72%	169.11%	94.84%	207.39%	156.00%	223.85%	100.00%	-
EY	4.39	4.12	7.36	3.36	4.47	3.11	6.97	-7.51%
YoY %	6.55%	-44.02%	119.05%	-24.83%	43.73%	-55.38%	-	-
Horiz. %	62.98%	59.11%	105.60%	48.21%	64.13%	44.62%	100.00%	-
DY	1.09	0.71	0.75	0.77	0.93	0.00	0.00	-
YoY %	53.52%	-5.33%	-2.60%	-17.20%	0.00%	0.00%	-	-
Horiz. %	117.20%	76.34%	80.65%	82.80%	100.00%	-	-	-
P/NAPS	0.53	0.58	0.61	0.65	0.55	0.80	0.79	-6.52%
YoY %	-8.62%	-4.92%	-6.15%	18.18%	-31.25%	1.27%	-	-
Horiz. %	67.09%	73.42%	77.22%	82.28%	69.62%	101.27%	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