[IGBB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.51%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 838,860 943,279 961,675 967,724 87,416 67,187 53,610 59.12%
PBT 357,485 407,963 312,190 336,517 107,288 56,927 48,015 40.36%
Tax -40,827 -64,002 -90,720 -79,163 8,320 7,765 221,535 -
NP 316,658 343,961 221,470 257,354 115,608 64,692 269,550 2.75%
-
NP to SH 155,261 148,738 80,875 56,833 111,783 61,602 267,450 -8.77%
-
Tax Rate 11.42% 15.69% 29.06% 23.52% -7.75% -13.64% -461.39% -
Total Cost 522,202 599,318 740,205 710,370 -28,192 2,495 -215,940 -
-
Net Worth 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 1,415,014 11.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Div 12,167 12,156 12,152 - - - 68,616 -25.33%
Div Payout % 7.84% 8.17% 15.03% - - - 25.66% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 1,415,014 11.36%
NOSH 608,389 607,838 607,625 602,044 585,864 610,525 609,920 -0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 37.75% 36.46% 23.03% 26.59% 132.25% 96.29% 502.80% -
ROE 5.80% 5.91% 3.40% 3.20% 7.51% 4.35% 18.90% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 137.88 155.19 158.27 160.74 14.92 11.00 8.79 59.19%
EPS 25.52 24.47 13.31 9.44 19.08 10.09 43.85 -8.73%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 11.25 -25.30%
NAPS 4.40 4.14 3.91 2.95 2.54 2.32 2.32 11.41%
Adjusted Per Share Value based on latest NOSH - 607,934
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 61.77 69.45 70.81 71.25 6.44 4.95 3.95 59.11%
EPS 11.43 10.95 5.95 4.18 8.23 4.54 19.69 -8.77%
DPS 0.90 0.90 0.89 0.00 0.00 0.00 5.05 -25.27%
NAPS 1.971 1.8529 1.7493 1.3077 1.0957 1.0429 1.0419 11.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 -
Price 2.69 2.68 2.21 2.38 1.99 2.01 1.65 -
P/RPS 1.95 1.73 1.40 1.48 13.34 18.26 18.77 -31.78%
P/EPS 10.54 10.95 16.60 25.21 10.43 19.92 3.76 19.01%
EY 9.49 9.13 6.02 3.97 9.59 5.02 26.58 -15.96%
DY 0.74 0.75 0.90 0.00 0.00 0.00 6.82 -31.27%
P/NAPS 0.61 0.65 0.57 0.81 0.78 0.87 0.71 -2.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 -
Price 2.99 2.47 2.58 2.65 2.00 2.05 1.79 -
P/RPS 2.17 1.59 1.63 1.65 13.40 18.63 20.36 -31.48%
P/EPS 11.72 10.09 19.38 28.07 10.48 20.32 4.08 19.50%
EY 8.54 9.91 5.16 3.56 9.54 4.92 24.50 -16.30%
DY 0.67 0.81 0.78 0.00 0.00 0.00 6.28 -31.47%
P/NAPS 0.68 0.60 0.66 0.90 0.79 0.88 0.77 -2.07%

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