[IGBB] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.91%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
Revenue 1,302,010 1,201,528 1,255,473 1,282,579 1,288,979 105,330 101,897 37.94%
PBT 480,591 491,318 482,908 390,379 450,191 83,791 12,448 58.60%
Tax -89,076 -59,548 -83,022 -103,486 -102,782 204,508 14,064 -
NP 391,515 431,770 399,886 286,893 347,409 288,299 26,512 40.48%
-
NP to SH 235,643 215,143 165,027 109,105 102,165 286,020 23,419 33.84%
-
Tax Rate 18.53% 12.12% 17.19% 26.51% 22.83% -244.07% -112.98% -
Total Cost 910,495 769,758 855,587 995,686 941,570 -182,969 75,385 36.96%
-
Net Worth 3,335,953 2,708,252 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 14.07%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
Div 13,375 12,171 12,159 12,149 - - 7,611 7.37%
Div Payout % 5.68% 5.66% 7.37% 11.14% - - 32.50% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
Net Worth 3,335,953 2,708,252 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 14.07%
NOSH 689,519 611,474 610,891 607,488 603,455 610,051 608,894 1.58%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
NP Margin 30.07% 35.94% 31.85% 22.37% 26.95% 273.71% 26.02% -
ROE 7.06% 7.94% 6.46% 4.49% 5.37% 20.93% 1.99% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
RPS 194.69 197.43 206.51 211.13 213.60 17.27 16.73 36.32%
EPS 35.24 35.36 27.15 17.96 16.93 46.87 3.85 32.25%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 1.25 6.11%
NAPS 4.9882 4.45 4.20 4.00 3.15 2.24 1.93 12.73%
Adjusted Per Share Value based on latest NOSH - 607,096
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
RPS 97.88 90.33 94.39 96.42 96.91 7.92 7.66 37.94%
EPS 17.72 16.17 12.41 8.20 7.68 21.50 1.76 33.85%
DPS 1.01 0.92 0.91 0.91 0.00 0.00 0.57 7.48%
NAPS 2.508 2.0361 1.9197 1.8268 1.4291 1.0273 0.8835 14.07%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 -
Price 2.48 2.96 2.52 2.28 2.36 1.91 1.35 -
P/RPS 1.27 1.50 1.22 1.08 1.10 11.06 8.07 -20.82%
P/EPS 7.04 8.37 9.28 12.69 13.94 4.07 35.10 -18.35%
EY 14.21 11.94 10.77 7.88 7.17 24.55 2.85 22.48%
DY 0.81 0.68 0.79 0.88 0.00 0.00 0.93 -1.72%
P/NAPS 0.50 0.67 0.60 0.57 0.75 0.85 0.70 -4.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 CAGR
Date 26/02/19 13/02/18 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 -
Price 2.50 3.10 2.50 2.27 2.24 2.09 1.58 -
P/RPS 1.28 1.57 1.21 1.08 1.05 12.10 9.44 -22.29%
P/EPS 7.10 8.77 9.21 12.64 13.23 4.46 41.08 -19.87%
EY 14.09 11.40 10.86 7.91 7.56 22.43 2.43 24.84%
DY 0.80 0.65 0.80 0.88 0.00 0.00 0.79 0.15%
P/NAPS 0.50 0.70 0.60 0.57 0.71 0.93 0.82 -6.05%

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