[IGBB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 38.52%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Revenue 940,909 838,860 943,279 961,675 967,724 87,416 67,187 56.20%
PBT 338,900 357,485 407,963 312,190 336,517 107,288 56,927 35.18%
Tax -87,479 -40,827 -64,002 -90,720 -79,163 8,320 7,765 -
NP 251,421 316,658 343,961 221,470 257,354 115,608 64,692 25.78%
-
NP to SH 143,637 155,261 148,738 80,875 56,833 111,783 61,602 15.37%
-
Tax Rate 25.81% 11.42% 15.69% 29.06% 23.52% -7.75% -13.64% -
Total Cost 689,488 522,202 599,318 740,205 710,370 -28,192 2,495 158.55%
-
Net Worth 3,245,183 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 15.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Div 13,260 12,167 12,156 12,152 - - - -
Div Payout % 9.23% 7.84% 8.17% 15.03% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Net Worth 3,245,183 2,676,913 2,516,450 2,375,817 1,776,031 1,488,096 1,416,418 15.03%
NOSH 689,519 608,389 607,838 607,625 602,044 585,864 610,525 2.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
NP Margin 26.72% 37.75% 36.46% 23.03% 26.59% 132.25% 96.29% -
ROE 4.43% 5.80% 5.91% 3.40% 3.20% 7.51% 4.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 141.91 137.88 155.19 158.27 160.74 14.92 11.00 54.05%
EPS 21.66 25.52 24.47 13.31 9.44 19.08 10.09 13.77%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 4.8944 4.40 4.14 3.91 2.95 2.54 2.32 13.44%
Adjusted Per Share Value based on latest NOSH - 607,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
RPS 70.74 63.07 70.92 72.30 72.75 6.57 5.05 56.21%
EPS 10.80 11.67 11.18 6.08 4.27 8.40 4.63 15.38%
DPS 1.00 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 2.4397 2.0125 1.8919 1.7861 1.3352 1.1187 1.0649 15.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 -
Price 2.60 2.69 2.68 2.21 2.38 1.99 2.01 -
P/RPS 1.83 1.95 1.73 1.40 1.48 13.34 18.26 -32.20%
P/EPS 12.00 10.54 10.95 16.60 25.21 10.43 19.92 -8.20%
EY 8.33 9.49 9.13 6.02 3.97 9.59 5.02 8.93%
DY 0.77 0.74 0.75 0.90 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.65 0.57 0.81 0.78 0.87 -8.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 31/10/12 CAGR
Date 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 10/12/13 12/12/12 -
Price 2.61 2.99 2.47 2.58 2.65 2.00 2.05 -
P/RPS 1.84 2.17 1.59 1.63 1.65 13.40 18.63 -32.37%
P/EPS 12.05 11.72 10.09 19.38 28.07 10.48 20.32 -8.45%
EY 8.30 8.54 9.91 5.16 3.56 9.54 4.92 9.23%
DY 0.77 0.67 0.81 0.78 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.60 0.66 0.90 0.79 0.88 -8.21%

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