[IGB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -6.15%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,124,879 1,111,226 1,216,564 1,139,512 1,014,005 814,952 743,293 7.14%
PBT 569,508 397,197 436,058 431,117 354,060 387,774 288,863 11.96%
Tax -48,290 -81,854 -93,361 -111,273 -132,094 -96,920 -83,792 -8.76%
NP 521,218 315,343 342,697 319,844 221,966 290,854 205,071 16.80%
-
NP to SH 361,437 203,564 224,046 218,299 170,813 256,269 177,822 12.53%
-
Tax Rate 8.48% 20.61% 21.41% 25.81% 37.31% 24.99% 29.01% -
Total Cost 603,661 795,883 873,867 819,668 792,039 524,098 538,222 1.92%
-
Net Worth 4,532,108 4,304,253 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 6.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 133,507 136,400 134,011 34,784 108,140 109,542 36,368 24.17%
Div Payout % 36.94% 67.01% 59.81% 15.93% 63.31% 42.74% 20.45% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 4,532,108 4,304,253 4,339,585 4,441,100 3,952,734 3,409,682 3,067,718 6.71%
NOSH 1,364,000 1,335,231 1,365,723 1,350,740 1,413,558 1,461,501 1,453,895 -1.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 46.34% 28.38% 28.17% 28.07% 21.89% 35.69% 27.59% -
ROE 7.98% 4.73% 5.16% 4.92% 4.32% 7.52% 5.80% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 84.27 83.22 89.08 84.36 71.73 55.76 51.12 8.67%
EPS 27.08 15.25 16.40 16.16 12.08 17.53 12.23 14.15%
DPS 10.00 10.22 10.00 2.58 7.65 7.50 2.50 25.96%
NAPS 3.3951 3.2236 3.1775 3.2879 2.7963 2.333 2.11 8.24%
Adjusted Per Share Value based on latest NOSH - 1,335,231
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 82.03 81.03 88.71 83.09 73.94 59.43 54.20 7.14%
EPS 26.36 14.84 16.34 15.92 12.46 18.69 12.97 12.53%
DPS 9.74 9.95 9.77 2.54 7.89 7.99 2.65 24.20%
NAPS 3.3049 3.1387 3.1645 3.2385 2.8824 2.4864 2.237 6.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.95 2.50 2.80 2.71 2.25 2.77 2.16 -
P/RPS 3.50 3.00 3.14 3.21 3.14 4.97 4.23 -3.10%
P/EPS 10.90 16.40 17.07 16.77 18.62 15.80 17.66 -7.72%
EY 9.18 6.10 5.86 5.96 5.37 6.33 5.66 8.38%
DY 3.39 4.09 3.57 0.95 3.40 2.71 1.16 19.55%
P/NAPS 0.87 0.78 0.88 0.82 0.80 1.19 1.02 -2.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 22/05/15 28/05/14 30/05/13 17/05/12 12/05/11 -
Price 2.95 2.40 2.85 2.72 2.61 2.76 2.12 -
P/RPS 3.50 2.88 3.20 3.22 3.64 4.95 4.15 -2.79%
P/EPS 10.90 15.74 17.37 16.83 21.60 15.74 17.33 -7.43%
EY 9.18 6.35 5.76 5.94 4.63 6.35 5.77 8.03%
DY 3.39 4.26 3.51 0.95 2.93 2.72 1.18 19.21%
P/NAPS 0.87 0.74 0.90 0.83 0.93 1.18 1.00 -2.29%

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