[IGBB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 3.93%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,254,545 1,175,386 1,176,780 1,201,528 1,118,480 1,105,888 1,126,184 7.45%
PBT 451,866 399,534 401,100 491,318 476,646 478,548 501,756 -6.73%
Tax -116,638 -110,850 -120,252 -59,548 -54,436 -17,454 43,228 -
NP 335,228 288,684 280,848 431,770 422,210 461,094 544,984 -27.65%
-
NP to SH 191,516 150,696 136,312 215,143 207,014 238,982 292,676 -24.60%
-
Tax Rate 25.81% 27.74% 29.98% 12.12% 11.42% 3.65% -8.62% -
Total Cost 919,317 886,702 895,932 769,758 696,269 644,794 581,200 35.71%
-
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 15.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,681 26,101 - 12,171 16,223 24,337 - -
Div Payout % 9.23% 17.32% - 5.66% 7.84% 10.18% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 15.45%
NOSH 689,519 689,505 611,526 611,474 608,389 611,401 608,221 8.71%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.72% 24.56% 23.87% 35.94% 37.75% 41.69% 48.39% -
ROE 5.90% 4.80% 4.45% 7.94% 7.73% 9.01% 11.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 189.21 180.13 187.41 197.43 183.84 181.76 185.16 1.45%
EPS 28.88 23.10 21.72 35.36 34.03 39.28 48.12 -28.82%
DPS 2.67 4.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 4.8944 4.8074 4.8797 4.45 4.40 4.36 4.30 9.00%
Adjusted Per Share Value based on latest NOSH - 611,474
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.32 88.37 88.47 90.33 84.09 83.14 84.67 7.45%
EPS 14.40 11.33 10.25 16.17 15.56 17.97 22.00 -24.59%
DPS 1.33 1.96 0.00 0.92 1.22 1.83 0.00 -
NAPS 2.4397 2.3584 2.3036 2.0361 2.0125 1.9943 1.9662 15.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.60 2.92 2.99 2.96 2.69 2.90 2.78 -
P/RPS 1.37 1.62 1.60 1.50 1.46 1.60 1.50 -5.85%
P/EPS 9.00 12.64 13.77 8.37 7.91 7.38 5.78 34.30%
EY 11.11 7.91 7.26 11.94 12.65 13.54 17.31 -25.57%
DY 1.03 1.37 0.00 0.68 0.99 1.38 0.00 -
P/NAPS 0.53 0.61 0.61 0.67 0.61 0.67 0.65 -12.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 -
Price 2.61 2.80 2.94 3.10 2.99 2.67 3.00 -
P/RPS 1.38 1.55 1.57 1.57 1.63 1.47 1.62 -10.12%
P/EPS 9.04 12.12 13.54 8.77 8.79 6.80 6.23 28.14%
EY 11.07 8.25 7.38 11.40 11.38 14.71 16.04 -21.88%
DY 1.02 1.43 0.00 0.65 0.89 1.50 0.00 -
P/NAPS 0.53 0.58 0.60 0.70 0.68 0.61 0.70 -16.91%

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