[IGBB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 77.35%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,201,528 1,118,480 1,105,888 1,126,184 1,255,473 1,257,705 1,185,094 0.91%
PBT 491,318 476,646 478,548 501,756 482,908 543,950 336,948 28.49%
Tax -59,548 -54,436 -17,454 43,228 -83,022 -85,336 -59,578 -0.03%
NP 431,770 422,210 461,094 544,984 399,886 458,614 277,370 34.20%
-
NP to SH 215,143 207,014 238,982 292,676 165,027 198,317 105,892 60.20%
-
Tax Rate 12.12% 11.42% 3.65% -8.62% 17.19% 15.69% 17.68% -
Total Cost 769,758 696,269 644,794 581,200 855,587 799,090 907,724 -10.38%
-
Net Worth 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 2,516,449 2,425,425 7.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,171 16,223 24,337 - 12,159 16,209 24,315 -36.87%
Div Payout % 5.66% 7.84% 10.18% - 7.37% 8.17% 22.96% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 2,516,449 2,425,425 7.60%
NOSH 611,474 608,389 611,401 608,221 610,891 607,838 607,876 0.39%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.94% 37.75% 41.69% 48.39% 31.85% 36.46% 23.40% -
ROE 7.94% 7.73% 9.01% 11.19% 6.46% 7.88% 4.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 197.43 183.84 181.76 185.16 206.51 206.91 194.96 0.84%
EPS 35.36 34.03 39.28 48.12 27.15 32.63 17.42 60.10%
DPS 2.00 2.67 4.00 0.00 2.00 2.67 4.00 -36.92%
NAPS 4.45 4.40 4.36 4.30 4.20 4.14 3.99 7.52%
Adjusted Per Share Value based on latest NOSH - 608,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.47 82.35 81.43 82.92 92.44 92.60 87.26 0.91%
EPS 15.84 15.24 17.60 21.55 12.15 14.60 7.80 60.15%
DPS 0.90 1.19 1.79 0.00 0.90 1.19 1.79 -36.69%
NAPS 1.9941 1.971 1.9532 1.9257 1.8801 1.8529 1.7858 7.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.96 2.69 2.90 2.78 2.52 2.68 2.64 -
P/RPS 1.50 1.46 1.60 1.50 1.22 1.30 1.35 7.25%
P/EPS 8.37 7.91 7.38 5.78 9.28 8.21 15.15 -32.59%
EY 11.94 12.65 13.54 17.31 10.77 12.17 6.60 48.31%
DY 0.68 0.99 1.38 0.00 0.79 1.00 1.52 -41.42%
P/NAPS 0.67 0.61 0.67 0.65 0.60 0.65 0.66 1.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 23/11/16 26/08/16 -
Price 3.10 2.99 2.67 3.00 2.50 2.47 2.59 -
P/RPS 1.57 1.63 1.47 1.62 1.21 1.19 1.33 11.66%
P/EPS 8.77 8.79 6.80 6.23 9.21 7.57 14.87 -29.60%
EY 11.40 11.38 14.71 16.04 10.86 13.21 6.73 41.96%
DY 0.65 0.89 1.50 0.00 0.80 1.08 1.54 -43.64%
P/NAPS 0.70 0.68 0.61 0.70 0.60 0.60 0.65 5.05%

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