[IGB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 66.2%
YoY- 80.9%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,090,430 761,078 501,365 254,778 1,150,308 867,434 542,729 59.02%
PBT 515,677 380,806 255,277 134,094 534,973 445,807 193,166 92.09%
Tax -51,078 -34,917 -4,839 13,305 -79,920 -63,702 -30,182 41.87%
NP 464,599 345,889 250,438 147,399 455,053 382,105 162,984 100.65%
-
NP to SH 340,885 254,168 191,547 115,251 297,993 253,999 105,885 117.56%
-
Tax Rate 9.91% 9.17% 1.90% -9.92% 14.94% 14.29% 15.62% -
Total Cost 625,831 415,189 250,927 107,379 695,255 485,329 379,745 39.39%
-
Net Worth 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 66,752 66,747 66,744 - 133,489 66,736 66,762 -0.00%
Div Payout % 19.58% 26.26% 34.85% - 44.80% 26.27% 63.05% -
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 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4.67%
NOSH 1,365,298 1,365,298 1,364,000 1,364,000 1,364,000 1,334,729 1,335,245 1.49%
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 42.61% 45.45% 49.95% 57.85% 39.56% 44.05% 30.03% -
ROE 7.33% 5.53% 4.16% 2.54% 6.62% 5.73% 2.44% -
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 81.68 57.01 37.56 19.09 86.17 64.99 40.65 59.03%
EPS 25.53 19.04 14.35 8.63 22.32 19.03 7.93 117.56%
DPS 5.00 5.00 5.00 0.00 10.00 5.00 5.00 0.00%
NAPS 3.4851 3.4414 3.4456 3.3951 3.3731 3.3187 3.2534 4.68%
Adjusted Per Share Value based on latest NOSH - 1,364,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.52 55.50 36.56 18.58 83.88 63.25 39.58 59.01%
EPS 24.86 18.53 13.97 8.40 21.73 18.52 7.72 117.60%
DPS 4.87 4.87 4.87 0.00 9.73 4.87 4.87 0.00%
NAPS 3.3929 3.35 3.354 3.3049 3.2834 3.2301 3.1678 4.66%
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 2.84 2.87 2.95 2.41 2.47 2.45 -
P/RPS 3.62 4.98 7.64 15.46 2.80 3.80 6.03 -28.76%
P/EPS 11.59 14.92 20.00 34.17 10.80 12.98 30.90 -47.89%
EY 8.63 6.70 5.00 2.93 9.26 7.70 3.24 91.80%
DY 1.69 1.76 1.74 0.00 4.15 2.02 2.04 -11.76%
P/NAPS 0.85 0.83 0.83 0.87 0.71 0.74 0.75 8.67%
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 09/02/18 21/11/17 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 -
Price 2.97 2.88 2.83 2.95 2.43 2.48 2.68 -
P/RPS 3.64 5.05 7.53 15.46 2.82 3.82 6.59 -32.60%
P/EPS 11.63 15.13 19.72 34.17 10.89 13.03 33.80 -50.80%
EY 8.60 6.61 5.07 2.93 9.19 7.67 2.96 103.21%
DY 1.68 1.74 1.77 0.00 4.12 2.02 1.87 -6.87%
P/NAPS 0.85 0.84 0.82 0.87 0.72 0.75 0.82 2.41%

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