[IGBB] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 70.71%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Revenue 1,376,282 1,303,578 1,151,054 1,258,034 1,288,792 1,211,022 27,432 93.79%
PBT 474,127 472,733 432,430 486,152 429,666 401,458 32,917 56.94%
Tax -80,182 -106,200 -59,847 -76,768 -116,114 -105,980 15,612 -
NP 393,945 366,533 372,583 409,384 313,552 295,478 48,529 42.45%
-
NP to SH 240,770 203,519 171,550 176,968 126,575 68,171 47,097 31.74%
-
Tax Rate 16.91% 22.47% 13.84% 15.79% 27.02% 26.40% -47.43% -
Total Cost 982,337 937,045 778,471 848,650 975,240 915,544 -21,097 -
-
Net Worth 3,556,533 3,245,183 2,676,666 2,516,363 2,376,857 1,215,868 1,183,720 20.43%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Div 20,439 13,050 12,168 12,151 12,163 355 - -
Div Payout % 8.49% 6.41% 7.09% 6.87% 9.61% 0.52% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Net Worth 3,556,533 3,245,183 2,676,666 2,516,363 2,376,857 1,215,868 1,183,720 20.43%
NOSH 689,828 689,519 608,333 607,817 607,891 607,934 591,860 2.62%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
NP Margin 28.62% 28.12% 32.37% 32.54% 24.33% 24.40% 176.91% -
ROE 6.77% 6.27% 6.41% 7.03% 5.33% 5.61% 3.98% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 202.25 196.61 189.21 206.98 212.01 199.20 4.63 89.31%
EPS 35.38 30.69 28.20 29.12 20.82 11.21 7.96 28.66%
DPS 3.00 1.97 2.00 2.00 2.00 0.06 0.00 -
NAPS 5.2265 4.8944 4.40 4.14 3.91 2.00 2.00 17.62%
Adjusted Per Share Value based on latest NOSH - 607,817
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
RPS 101.34 95.98 84.75 92.63 94.89 89.17 2.02 93.79%
EPS 17.73 14.99 12.63 13.03 9.32 5.02 3.47 31.73%
DPS 1.50 0.96 0.90 0.89 0.90 0.03 0.00 -
NAPS 2.6187 2.3894 1.9708 1.8528 1.7501 0.8952 0.8716 20.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/10/13 -
Price 2.79 2.60 2.69 2.68 2.21 2.38 1.99 -
P/RPS 1.38 1.32 1.42 1.29 1.04 1.19 42.94 -44.06%
P/EPS 7.89 8.47 9.54 9.20 10.61 21.22 25.01 -17.71%
EY 12.68 11.81 10.48 10.86 9.42 4.71 4.00 21.52%
DY 1.08 0.76 0.74 0.75 0.90 0.02 0.00 -
P/NAPS 0.53 0.53 0.61 0.65 0.57 1.19 1.00 -10.17%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/10/13 CAGR
Date 21/11/19 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 - -
Price 2.70 2.61 2.99 2.47 2.58 2.65 0.00 -
P/RPS 1.33 1.33 1.58 1.19 1.22 1.33 0.00 -
P/EPS 7.63 8.50 10.60 8.48 12.39 23.63 0.00 -
EY 13.10 11.76 9.43 11.79 8.07 4.23 0.00 -
DY 1.11 0.75 0.67 0.81 0.78 0.02 0.00 -
P/NAPS 0.52 0.53 0.68 0.60 0.66 1.33 0.00 -

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
Post a Comment