[IGBB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.38%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,175,386 1,176,780 1,201,528 1,118,480 1,105,888 1,126,184 1,255,473 -4.31%
PBT 399,534 401,100 491,318 476,646 478,548 501,756 482,908 -11.90%
Tax -110,850 -120,252 -59,548 -54,436 -17,454 43,228 -83,022 21.31%
NP 288,684 280,848 431,770 422,210 461,094 544,984 399,886 -19.57%
-
NP to SH 150,696 136,312 215,143 207,014 238,982 292,676 165,027 -5.89%
-
Tax Rate 27.74% 29.98% 12.12% 11.42% 3.65% -8.62% 17.19% -
Total Cost 886,702 895,932 769,758 696,269 644,794 581,200 855,587 2.41%
-
Net Worth 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 14.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 26,101 - 12,171 16,223 24,337 - 12,159 66.64%
Div Payout % 17.32% - 5.66% 7.84% 10.18% - 7.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 14.75%
NOSH 689,505 611,526 611,474 608,389 611,401 608,221 610,891 8.42%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 24.56% 23.87% 35.94% 37.75% 41.69% 48.39% 31.85% -
ROE 4.80% 4.45% 7.94% 7.73% 9.01% 11.19% 6.46% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 180.13 187.41 197.43 183.84 181.76 185.16 206.51 -8.73%
EPS 23.10 21.72 35.36 34.03 39.28 48.12 27.15 -10.23%
DPS 4.00 0.00 2.00 2.67 4.00 0.00 2.00 58.94%
NAPS 4.8074 4.8797 4.45 4.40 4.36 4.30 4.20 9.44%
Adjusted Per Share Value based on latest NOSH - 608,333
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.37 88.47 90.33 84.09 83.14 84.67 94.39 -4.30%
EPS 11.33 10.25 16.17 15.56 17.97 22.00 12.41 -5.90%
DPS 1.96 0.00 0.92 1.22 1.83 0.00 0.91 67.01%
NAPS 2.3584 2.3036 2.0361 2.0125 1.9943 1.9662 1.9197 14.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.92 2.99 2.96 2.69 2.90 2.78 2.52 -
P/RPS 1.62 1.60 1.50 1.46 1.60 1.50 1.22 20.87%
P/EPS 12.64 13.77 8.37 7.91 7.38 5.78 9.28 22.94%
EY 7.91 7.26 11.94 12.65 13.54 17.31 10.77 -18.64%
DY 1.37 0.00 0.68 0.99 1.38 0.00 0.79 44.48%
P/NAPS 0.61 0.61 0.67 0.61 0.67 0.65 0.60 1.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 -
Price 2.80 2.94 3.10 2.99 2.67 3.00 2.50 -
P/RPS 1.55 1.57 1.57 1.63 1.47 1.62 1.21 18.00%
P/EPS 12.12 13.54 8.77 8.79 6.80 6.23 9.21 20.14%
EY 8.25 7.38 11.40 11.38 14.71 16.04 10.86 -16.78%
DY 1.43 0.00 0.65 0.89 1.50 0.00 0.80 47.44%
P/NAPS 0.58 0.60 0.70 0.68 0.61 0.70 0.60 -2.24%

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