[IGBB] QoQ Cumulative Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,442,672 1,015,181 650,824 333,763 1,302,010 940,909 587,693 81.68% QoQ % 42.11% 55.98% 95.00% -74.37% 38.38% 60.10% - Horiz. % 245.48% 172.74% 110.74% 56.79% 221.55% 160.10% 100.00%
PBT 463,099 332,436 198,459 109,814 480,591 338,900 199,767 74.89% QoQ % 39.30% 67.51% 80.72% -77.15% 41.81% 69.65% - Horiz. % 231.82% 166.41% 99.35% 54.97% 240.58% 169.65% 100.00%
Tax -96,906 -78,585 -53,529 -30,467 -89,076 -87,479 -55,425 44.98% QoQ % -23.31% -46.81% -75.70% 65.80% -1.83% -57.83% - Horiz. % 174.84% 141.79% 96.58% 54.97% 160.71% 157.83% 100.00%
NP 366,193 253,851 144,930 79,347 391,515 251,421 144,342 85.70% QoQ % 44.26% 75.15% 82.65% -79.73% 55.72% 74.18% - Horiz. % 253.70% 175.87% 100.41% 54.97% 271.24% 174.18% 100.00%
NP to SH 208,665 148,764 82,309 49,447 235,643 143,637 75,348 96.84% QoQ % 40.27% 80.74% 66.46% -79.02% 64.05% 90.63% - Horiz. % 276.94% 197.44% 109.24% 65.62% 312.74% 190.63% 100.00%
Tax Rate 20.93 % 23.64 % 26.97 % 27.74 % 18.53 % 25.81 % 27.74 % -17.08% QoQ % -11.46% -12.35% -2.78% 49.70% -28.21% -6.96% - Horiz. % 75.45% 85.22% 97.22% 100.00% 66.80% 93.04% 100.00%
Total Cost 1,076,479 761,330 505,894 254,416 910,495 689,488 443,351 80.36% QoQ % 41.39% 50.49% 98.85% -72.06% 32.05% 55.52% - Horiz. % 242.81% 171.72% 114.11% 57.38% 205.37% 155.52% 100.00%
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78% QoQ % 1.50% 1.41% 0.59% 4.51% 2.80% 3.45% - Horiz. % 115.07% 113.37% 111.80% 111.14% 106.34% 103.45% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 20,418 20,414 20,439 - 13,375 13,260 13,050 34.66% QoQ % 0.02% -0.12% 0.00% 0.00% 0.86% 1.61% - Horiz. % 156.45% 156.42% 156.62% 0.00% 102.49% 101.61% 100.00%
Div Payout % 9.79 % 13.72 % 24.83 % - % 5.68 % 9.23 % 17.32 % -31.57% QoQ % -28.64% -44.74% 0.00% 0.00% -38.46% -46.71% - Horiz. % 56.52% 79.21% 143.36% 0.00% 32.79% 53.29% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78% QoQ % 1.50% 1.41% 0.59% 4.51% 2.80% 3.45% - Horiz. % 115.07% 113.37% 111.80% 111.14% 106.34% 103.45% 100.00%
NOSH 680,615 680,481 681,324 682,391 668,769 663,040 652,536 2.84% QoQ % 0.02% -0.12% -0.16% 2.04% 0.86% 1.61% - Horiz. % 104.30% 104.28% 104.41% 104.58% 102.49% 101.61% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.38 % 25.01 % 22.27 % 23.77 % 30.07 % 26.72 % 24.56 % 2.21% QoQ % 1.48% 12.30% -6.31% -20.95% 12.54% 8.79% - Horiz. % 103.34% 101.83% 90.68% 96.78% 122.43% 108.79% 100.00%
ROE 5.78 % 4.18 % 2.35 % 1.42 % 7.06 % 4.43 % 2.40 % 79.38% QoQ % 38.28% 77.87% 65.49% -79.89% 59.37% 84.58% - Horiz. % 240.83% 174.17% 97.92% 59.17% 294.17% 184.58% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.97 149.19 95.52 48.91 194.69 141.91 90.06 76.67% QoQ % 42.08% 56.19% 95.30% -74.88% 37.19% 57.57% - Horiz. % 235.37% 165.66% 106.06% 54.31% 216.18% 157.57% 100.00%
EPS 30.66 21.86 12.08 7.25 35.24 21.66 11.55 91.38% QoQ % 40.26% 80.96% 66.62% -79.43% 62.70% 87.53% - Horiz. % 265.45% 189.26% 104.59% 62.77% 305.11% 187.53% 100.00%
DPS 3.00 3.00 3.00 0.00 2.00 2.00 2.00 30.94% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 150.00% 150.00% 0.00% 100.00% 100.00% 100.00%
NAPS 5.3037 5.2265 5.1476 5.1093 4.9882 4.8944 4.8074 6.75% QoQ % 1.48% 1.53% 0.75% 2.43% 1.92% 1.81% - Horiz. % 110.32% 108.72% 107.08% 106.28% 103.76% 101.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 888,504 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 162.37 114.26 73.25 37.56 146.54 105.90 66.14 81.68% QoQ % 42.11% 55.99% 95.02% -74.37% 38.38% 60.11% - Horiz. % 245.49% 172.75% 110.75% 56.79% 221.56% 160.11% 100.00%
EPS 23.48 16.74 9.26 5.57 26.52 16.17 8.48 96.82% QoQ % 40.26% 80.78% 66.25% -79.00% 64.01% 90.68% - Horiz. % 276.89% 197.41% 109.20% 65.68% 312.74% 190.68% 100.00%
DPS 2.30 2.30 2.30 0.00 1.51 1.49 1.47 34.66% QoQ % 0.00% 0.00% 0.00% 0.00% 1.34% 1.36% - Horiz. % 156.46% 156.46% 156.46% 0.00% 102.72% 101.36% 100.00%
NAPS 4.0628 4.0028 3.9473 3.9241 3.7546 3.6524 3.5307 9.78% QoQ % 1.50% 1.41% 0.59% 4.51% 2.80% 3.45% - Horiz. % 115.07% 113.37% 111.80% 111.14% 106.34% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.6100 2.7900 2.8000 2.6500 2.4800 2.6000 2.9200 -
P/RPS 1.70 1.87 2.93 5.42 1.27 1.83 3.24 -34.87% QoQ % -9.09% -36.18% -45.94% 326.77% -30.60% -43.52% - Horiz. % 52.47% 57.72% 90.43% 167.28% 39.20% 56.48% 100.00%
P/EPS 11.77 12.76 23.18 36.57 7.04 12.00 25.29 -39.86% QoQ % -7.76% -44.95% -36.61% 419.46% -41.33% -52.55% - Horiz. % 46.54% 50.45% 91.66% 144.60% 27.84% 47.45% 100.00%
EY 8.49 7.84 4.31 2.73 14.21 8.33 3.95 66.32% QoQ % 8.29% 81.90% 57.88% -80.79% 70.59% 110.89% - Horiz. % 214.94% 198.48% 109.11% 69.11% 359.75% 210.89% 100.00%
DY 0.83 1.08 1.07 0.00 0.81 0.77 0.68 14.17% QoQ % -23.15% 0.93% 0.00% 0.00% 5.19% 13.24% - Horiz. % 122.06% 158.82% 157.35% 0.00% 119.12% 113.24% 100.00%
P/NAPS 0.68 0.53 0.54 0.52 0.50 0.53 0.61 7.49% QoQ % 28.30% -1.85% 3.85% 4.00% -5.66% -13.11% - Horiz. % 111.48% 86.89% 88.52% 85.25% 81.97% 86.89% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 -
Price 3.3200 2.7000 2.7500 2.6100 2.5000 2.6100 2.8000 -
P/RPS 1.57 1.81 2.88 5.34 1.28 1.84 3.11 -36.52% QoQ % -13.26% -37.15% -46.07% 317.19% -30.43% -40.84% - Horiz. % 50.48% 58.20% 92.60% 171.70% 41.16% 59.16% 100.00%
P/EPS 10.83 12.35 22.76 36.02 7.10 12.05 24.25 -41.49% QoQ % -12.31% -45.74% -36.81% 407.32% -41.08% -50.31% - Horiz. % 44.66% 50.93% 93.86% 148.54% 29.28% 49.69% 100.00%
EY 9.23 8.10 4.39 2.78 14.09 8.30 4.12 70.96% QoQ % 13.95% 84.51% 57.91% -80.27% 69.76% 101.46% - Horiz. % 224.03% 196.60% 106.55% 67.48% 341.99% 201.46% 100.00%
DY 0.90 1.11 1.09 0.00 0.80 0.77 0.71 17.08% QoQ % -18.92% 1.83% 0.00% 0.00% 3.90% 8.45% - Horiz. % 126.76% 156.34% 153.52% 0.00% 112.68% 108.45% 100.00%
P/NAPS 0.63 0.52 0.53 0.51 0.50 0.53 0.58 5.65% QoQ % 21.15% -1.89% 3.92% 2.00% -5.66% -8.62% - Horiz. % 108.62% 89.66% 91.38% 87.93% 86.21% 91.38% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IGB 1Q2019 IFR.pdf 
