Highlights

[IGBB] QoQ TTM Result on 2019-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -3.35%    YoY -     41.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,400,331 1,442,672 1,376,282 1,365,142 1,341,579 1,302,011 1,303,578 4.88%
  QoQ % -2.93% 4.82% 0.82% 1.76% 3.04% -0.12% -
  Horiz. % 107.42% 110.67% 105.58% 104.72% 102.92% 99.88% 100.00%
PBT 415,097 463,099 474,127 479,283 490,130 480,591 472,733 -8.30%
  QoQ % -10.37% -2.33% -1.08% -2.21% 1.98% 1.66% -
  Horiz. % 87.81% 97.96% 100.29% 101.39% 103.68% 101.66% 100.00%
Tax -80,716 -96,906 -80,182 -87,180 -89,480 -89,076 -106,200 -16.70%
  QoQ % 16.71% -20.86% 8.03% 2.57% -0.45% 16.12% -
  Horiz. % 76.00% 91.25% 75.50% 82.09% 84.26% 83.88% 100.00%
NP 334,381 366,193 393,945 392,103 400,650 391,515 366,533 -5.93%
  QoQ % -8.69% -7.04% 0.47% -2.13% 2.33% 6.82% -
  Horiz. % 91.23% 99.91% 107.48% 106.98% 109.31% 106.82% 100.00%
NP to SH 176,896 208,665 240,770 242,604 251,012 235,643 203,519 -8.92%
  QoQ % -15.22% -13.33% -0.76% -3.35% 6.52% 15.78% -
  Horiz. % 86.92% 102.53% 118.30% 119.20% 123.34% 115.78% 100.00%
Tax Rate 19.45 % 20.93 % 16.91 % 18.19 % 18.26 % 18.53 % 22.47 % -9.17%
  QoQ % -7.07% 23.77% -7.04% -0.38% -1.46% -17.53% -
  Horiz. % 86.56% 93.15% 75.26% 80.95% 81.26% 82.47% 100.00%
Total Cost 1,065,950 1,076,479 982,337 973,039 940,929 910,496 937,045 8.96%
  QoQ % -0.98% 9.58% 0.96% 3.41% 3.34% -2.83% -
  Horiz. % 113.76% 114.88% 104.83% 103.84% 100.41% 97.17% 100.00%
Net Worth 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.01% 111.23% 109.59% 108.07% 107.44% 102.80% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 20,439 20,439 20,439 20,439 13,050 13,050 13,050 34.83%
  QoQ % 0.00% 0.00% 0.00% 56.62% 0.00% 0.00% -
  Horiz. % 156.62% 156.62% 156.62% 156.62% 100.00% 100.00% 100.00%
Div Payout % 11.55 % 9.80 % 8.49 % 8.43 % 5.20 % 5.54 % 6.41 % 48.02%
  QoQ % 17.86% 15.43% 0.71% 62.12% -6.14% -13.57% -
  Horiz. % 180.19% 152.89% 132.45% 131.51% 81.12% 86.43% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.01% 111.23% 109.59% 108.07% 107.44% 102.80% 100.00%
NOSH 759,850 680,615 680,481 681,324 682,391 668,769 663,040 9.50%
  QoQ % 11.64% 0.02% -0.12% -0.16% 2.04% 0.86% -
  Horiz. % 114.60% 102.65% 102.63% 102.76% 102.92% 100.86% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 23.88 % 25.38 % 28.62 % 28.72 % 29.86 % 30.07 % 28.12 % -10.31%
  QoQ % -5.91% -11.32% -0.35% -3.82% -0.70% 6.93% -
  Horiz. % 84.92% 90.26% 101.78% 102.13% 106.19% 106.93% 100.00%
ROE 5.68 % 5.78 % 6.77 % 6.92 % 7.20 % 7.06 % 6.27 % -6.37%
  QoQ % -1.73% -14.62% -2.17% -3.89% 1.98% 12.60% -
  Horiz. % 90.59% 92.19% 107.97% 110.37% 114.83% 112.60% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 184.29 211.97 202.25 200.37 196.60 194.69 196.61 -4.22%
  QoQ % -13.06% 4.81% 0.94% 1.92% 0.98% -0.98% -
  Horiz. % 93.73% 107.81% 102.87% 101.91% 99.99% 99.02% 100.00%
EPS 23.28 30.66 35.38 35.61 36.78 35.24 30.69 -16.81%
  QoQ % -24.07% -13.34% -0.65% -3.18% 4.37% 14.83% -
  Horiz. % 75.86% 99.90% 115.28% 116.03% 119.84% 114.83% 100.00%
DPS 2.69 3.00 3.00 3.00 1.91 1.95 1.97 23.06%
  QoQ % -10.33% 0.00% 0.00% 57.07% -2.05% -1.02% -
  Horiz. % 136.55% 152.28% 152.28% 152.28% 96.95% 98.98% 100.00%
NAPS 4.1006 5.3037 5.2265 5.1476 5.1093 4.9882 4.8944 -11.12%
  QoQ % -22.68% 1.48% 1.53% 0.75% 2.43% 1.92% -
  Horiz. % 83.78% 108.36% 106.79% 105.17% 104.39% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 154.67 159.35 152.02 150.79 148.18 143.81 143.99 4.88%
  QoQ % -2.94% 4.82% 0.82% 1.76% 3.04% -0.13% -
  Horiz. % 107.42% 110.67% 105.58% 104.72% 102.91% 99.87% 100.00%
EPS 19.54 23.05 26.59 26.80 27.73 26.03 22.48 -8.91%
  QoQ % -15.23% -13.31% -0.78% -3.35% 6.53% 15.79% -
  Horiz. % 86.92% 102.54% 118.28% 119.22% 123.35% 115.79% 100.00%
DPS 2.26 2.26 2.26 2.26 1.44 1.44 1.44 35.01%
  QoQ % 0.00% 0.00% 0.00% 56.94% 0.00% 0.00% -
  Horiz. % 156.94% 156.94% 156.94% 156.94% 100.00% 100.00% 100.00%
NAPS 3.4416 3.9872 3.9283 3.8738 3.8510 3.6847 3.5844 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.02% 111.24% 109.59% 108.07% 107.44% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.5400 3.6100 2.7900 2.8000 2.6500 2.4800 2.6000 -
P/RPS 1.38 1.70 1.38 1.40 1.35 1.27 1.32 3.01%
  QoQ % -18.82% 23.19% -1.43% 3.70% 6.30% -3.79% -
  Horiz. % 104.55% 128.79% 104.55% 106.06% 102.27% 96.21% 100.00%
P/EPS 10.91 11.77 7.89 7.86 7.20 7.04 8.47 18.37%
  QoQ % -7.31% 49.18% 0.38% 9.17% 2.27% -16.88% -
  Horiz. % 128.81% 138.96% 93.15% 92.80% 85.01% 83.12% 100.00%
EY 9.17 8.49 12.68 12.72 13.88 14.21 11.81 -15.51%
  QoQ % 8.01% -33.04% -0.31% -8.36% -2.32% 20.32% -
  Horiz. % 77.65% 71.89% 107.37% 107.71% 117.53% 120.32% 100.00%
DY 1.06 0.83 1.08 1.07 0.72 0.79 0.76 24.81%
  QoQ % 27.71% -23.15% 0.93% 48.61% -8.86% 3.95% -
  Horiz. % 139.47% 109.21% 142.11% 140.79% 94.74% 103.95% 100.00%
P/NAPS 0.62 0.68 0.53 0.54 0.52 0.50 0.53 11.01%
  QoQ % -8.82% 28.30% -1.85% 3.85% 4.00% -5.66% -
  Horiz. % 116.98% 128.30% 100.00% 101.89% 98.11% 94.34% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 -
Price 2.7000 3.3200 2.7000 2.7500 2.6100 2.5000 2.6100 -
P/RPS 1.47 1.57 1.33 1.37 1.33 1.28 1.33 6.89%
  QoQ % -6.37% 18.05% -2.92% 3.01% 3.91% -3.76% -
  Horiz. % 110.53% 118.05% 100.00% 103.01% 100.00% 96.24% 100.00%
P/EPS 11.60 10.83 7.63 7.72 7.10 7.10 8.50 23.01%
  QoQ % 7.11% 41.94% -1.17% 8.73% 0.00% -16.47% -
  Horiz. % 136.47% 127.41% 89.76% 90.82% 83.53% 83.53% 100.00%
EY 8.62 9.23 13.10 12.95 14.09 14.09 11.76 -18.69%
  QoQ % -6.61% -29.54% 1.16% -8.09% 0.00% 19.81% -
  Horiz. % 73.30% 78.49% 111.39% 110.12% 119.81% 119.81% 100.00%
DY 1.00 0.90 1.11 1.09 0.73 0.78 0.75 21.12%
  QoQ % 11.11% -18.92% 1.83% 49.32% -6.41% 4.00% -
  Horiz. % 133.33% 120.00% 148.00% 145.33% 97.33% 104.00% 100.00%
P/NAPS 0.66 0.63 0.52 0.53 0.51 0.50 0.53 15.73%
  QoQ % 4.76% 21.15% -1.89% 3.92% 2.00% -5.66% -
  Horiz. % 124.53% 118.87% 98.11% 100.00% 96.23% 94.34% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

283  266  581  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.54+0.10 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.02+0.005 
 MLAB 0.0350.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS