[IGBB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.09%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,301,648 1,335,052 1,302,010 1,254,545 1,175,386 1,176,780 1,201,528 5.49%
PBT 396,918 439,256 480,591 451,866 399,534 401,100 491,318 -13.29%
Tax -107,058 -121,868 -89,076 -116,638 -110,850 -120,252 -59,548 48.01%
NP 289,860 317,388 391,515 335,228 288,684 280,848 431,770 -23.38%
-
NP to SH 164,618 197,788 235,643 191,516 150,696 136,312 215,143 -16.38%
-
Tax Rate 26.97% 27.74% 18.53% 25.81% 27.74% 29.98% 12.12% -
Total Cost 1,011,788 1,017,664 910,495 919,317 886,702 895,932 769,758 20.05%
-
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 40,879 - 13,375 17,681 26,101 - 12,171 124.77%
Div Payout % 24.83% - 5.68% 9.23% 17.32% - 5.66% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
NOSH 689,572 689,572 689,519 689,519 689,505 611,526 611,474 8.36%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.27% 23.77% 30.07% 26.72% 24.56% 23.87% 35.94% -
ROE 4.69% 5.67% 7.06% 5.90% 4.80% 4.45% 7.94% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 191.05 195.64 194.69 189.21 180.13 187.41 197.43 -2.17%
EPS 24.16 29.00 35.24 28.88 23.10 21.72 35.36 -22.47%
DPS 6.00 0.00 2.00 2.67 4.00 0.00 2.00 108.42%
NAPS 5.1476 5.1093 4.9882 4.8944 4.8074 4.8797 4.45 10.22%
Adjusted Per Share Value based on latest NOSH - 689,519
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.86 100.37 97.88 94.32 88.37 88.47 90.33 5.49%
EPS 12.38 14.87 17.72 14.40 11.33 10.25 16.17 -16.35%
DPS 3.07 0.00 1.01 1.33 1.96 0.00 0.92 123.79%
NAPS 2.6367 2.6212 2.508 2.4397 2.3584 2.3036 2.0361 18.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.80 2.65 2.48 2.60 2.92 2.99 2.96 -
P/RPS 1.47 1.35 1.27 1.37 1.62 1.60 1.50 -1.34%
P/EPS 11.59 9.14 7.04 9.00 12.64 13.77 8.37 24.30%
EY 8.63 10.94 14.21 11.11 7.91 7.26 11.94 -19.50%
DY 2.14 0.00 0.81 1.03 1.37 0.00 0.68 115.20%
P/NAPS 0.54 0.52 0.50 0.53 0.61 0.61 0.67 -13.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 -
Price 2.75 2.61 2.50 2.61 2.80 2.94 3.10 -
P/RPS 1.44 1.33 1.28 1.38 1.55 1.57 1.57 -5.61%
P/EPS 11.38 9.00 7.10 9.04 12.12 13.54 8.77 19.02%
EY 8.79 11.11 14.09 11.07 8.25 7.38 11.40 -15.95%
DY 2.18 0.00 0.80 1.02 1.43 0.00 0.65 124.55%
P/NAPS 0.53 0.51 0.50 0.53 0.58 0.60 0.70 -16.97%

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