[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 29.94%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 587,693 294,195 1,201,528 838,860 552,944 281,546 1,255,473 -39.79%
PBT 199,767 100,275 491,318 357,485 239,274 125,439 482,908 -44.57%
Tax -55,425 -30,063 -59,548 -40,827 -8,727 10,807 -83,022 -23.67%
NP 144,342 70,212 431,770 316,658 230,547 136,246 399,886 -49.39%
-
NP to SH 75,348 34,078 215,143 155,261 119,491 73,169 165,027 -40.79%
-
Tax Rate 27.74% 29.98% 12.12% 11.42% 3.65% -8.62% 17.19% -
Total Cost 443,351 223,983 769,758 522,202 322,397 145,300 855,587 -35.56%
-
Net Worth 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 14.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,050 - 12,171 12,167 12,168 - 12,159 4.84%
Div Payout % 17.32% - 5.66% 7.84% 10.18% - 7.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 14.75%
NOSH 689,505 611,526 611,474 608,389 611,401 608,221 610,891 8.42%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 24.56% 23.87% 35.94% 37.75% 41.69% 48.39% 31.85% -
ROE 2.40% 1.11% 7.94% 5.80% 4.50% 2.80% 6.46% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 90.06 46.85 197.43 137.88 90.88 46.29 206.51 -42.57%
EPS 11.55 5.43 35.36 25.52 19.64 12.03 27.15 -43.52%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 4.8074 4.8797 4.45 4.40 4.36 4.30 4.20 9.44%
Adjusted Per Share Value based on latest NOSH - 608,333
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.18 22.12 90.33 63.07 41.57 21.17 94.39 -39.80%
EPS 5.66 2.56 16.17 11.67 8.98 5.50 12.41 -40.83%
DPS 0.98 0.00 0.92 0.91 0.91 0.00 0.91 5.07%
NAPS 2.3584 2.3036 2.0361 2.0125 1.9943 1.9662 1.9197 14.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.92 2.99 2.96 2.69 2.90 2.78 2.52 -
P/RPS 3.24 6.38 1.50 1.95 3.19 6.01 1.22 92.11%
P/EPS 25.29 55.09 8.37 10.54 14.77 23.11 9.28 95.46%
EY 3.95 1.82 11.94 9.49 6.77 4.33 10.77 -48.85%
DY 0.68 0.00 0.68 0.74 0.69 0.00 0.79 -9.53%
P/NAPS 0.61 0.61 0.67 0.61 0.67 0.65 0.60 1.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 -
Price 2.80 2.94 3.10 2.99 2.67 3.00 2.50 -
P/RPS 3.11 6.28 1.57 2.17 2.94 6.48 1.21 87.96%
P/EPS 24.25 54.17 8.77 11.72 13.60 24.94 9.21 91.01%
EY 4.12 1.85 11.40 8.54 7.36 4.01 10.86 -47.68%
DY 0.71 0.00 0.65 0.67 0.75 0.00 0.80 -7.66%
P/NAPS 0.58 0.60 0.70 0.68 0.61 0.70 0.60 -2.24%

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