[IGBB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -36.64%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,302,010 1,254,545 1,175,386 1,176,780 1,201,528 1,118,480 1,105,888 11.46%
PBT 480,591 451,866 399,534 401,100 491,318 476,646 478,548 0.28%
Tax -89,076 -116,638 -110,850 -120,252 -59,548 -54,436 -17,454 195.54%
NP 391,515 335,228 288,684 280,848 431,770 422,210 461,094 -10.30%
-
NP to SH 235,643 191,516 150,696 136,312 215,143 207,014 238,982 -0.93%
-
Tax Rate 18.53% 25.81% 27.74% 29.98% 12.12% 11.42% 3.65% -
Total Cost 910,495 919,317 886,702 895,932 769,758 696,269 644,794 25.78%
-
Net Worth 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 16.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,375 17,681 26,101 - 12,171 16,223 24,337 -32.83%
Div Payout % 5.68% 9.23% 17.32% - 5.66% 7.84% 10.18% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 16.45%
NOSH 689,519 689,519 689,505 611,526 611,474 608,389 611,401 8.32%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.07% 26.72% 24.56% 23.87% 35.94% 37.75% 41.69% -
ROE 7.06% 5.90% 4.80% 4.45% 7.94% 7.73% 9.01% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 194.69 189.21 180.13 187.41 197.43 183.84 181.76 4.67%
EPS 35.24 28.88 23.10 21.72 35.36 34.03 39.28 -6.96%
DPS 2.00 2.67 4.00 0.00 2.00 2.67 4.00 -36.92%
NAPS 4.9882 4.8944 4.8074 4.8797 4.45 4.40 4.36 9.36%
Adjusted Per Share Value based on latest NOSH - 611,526
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 97.88 94.32 88.37 88.47 90.33 84.09 83.14 11.46%
EPS 17.72 14.40 11.33 10.25 16.17 15.56 17.97 -0.92%
DPS 1.01 1.33 1.96 0.00 0.92 1.22 1.83 -32.64%
NAPS 2.508 2.4397 2.3584 2.3036 2.0361 2.0125 1.9943 16.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.48 2.60 2.92 2.99 2.96 2.69 2.90 -
P/RPS 1.27 1.37 1.62 1.60 1.50 1.46 1.60 -14.23%
P/EPS 7.04 9.00 12.64 13.77 8.37 7.91 7.38 -3.08%
EY 14.21 11.11 7.91 7.26 11.94 12.65 13.54 3.26%
DY 0.81 1.03 1.37 0.00 0.68 0.99 1.38 -29.82%
P/NAPS 0.50 0.53 0.61 0.61 0.67 0.61 0.67 -17.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 -
Price 2.50 2.61 2.80 2.94 3.10 2.99 2.67 -
P/RPS 1.28 1.38 1.55 1.57 1.57 1.63 1.47 -8.79%
P/EPS 7.10 9.04 12.12 13.54 8.77 8.79 6.80 2.91%
EY 14.09 11.07 8.25 7.38 11.40 11.38 14.71 -2.82%
DY 0.80 1.02 1.43 0.00 0.65 0.89 1.50 -34.15%
P/NAPS 0.50 0.53 0.58 0.60 0.70 0.68 0.61 -12.38%

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