[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 90.63%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 650,824 333,763 1,302,010 940,909 587,693 294,195 1,201,528 -33.62%
PBT 198,459 109,814 480,591 338,900 199,767 100,275 491,318 -45.44%
Tax -53,529 -30,467 -89,076 -87,479 -55,425 -30,063 -59,548 -6.87%
NP 144,930 79,347 391,515 251,421 144,342 70,212 431,770 -51.79%
-
NP to SH 82,309 49,447 235,643 143,637 75,348 34,078 215,143 -47.39%
-
Tax Rate 26.97% 27.74% 18.53% 25.81% 27.74% 29.98% 12.12% -
Total Cost 505,894 254,416 910,495 689,488 443,351 223,983 769,758 -24.46%
-
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 20,439 - 13,375 13,260 13,050 - 12,171 41.41%
Div Payout % 24.83% - 5.68% 9.23% 17.32% - 5.66% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
NOSH 689,572 689,572 689,519 689,519 689,505 611,526 611,474 8.36%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.27% 23.77% 30.07% 26.72% 24.56% 23.87% 35.94% -
ROE 2.35% 1.42% 7.06% 4.43% 2.40% 1.11% 7.94% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.52 48.91 194.69 141.91 90.06 46.85 197.43 -38.45%
EPS 12.08 7.25 35.24 21.66 11.55 5.43 35.36 -51.22%
DPS 3.00 0.00 2.00 2.00 2.00 0.00 2.00 31.13%
NAPS 5.1476 5.1093 4.9882 4.8944 4.8074 4.8797 4.45 10.22%
Adjusted Per Share Value based on latest NOSH - 689,519
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.93 25.09 97.88 70.74 44.18 22.12 90.33 -33.62%
EPS 6.19 3.72 17.72 10.80 5.66 2.56 16.17 -47.37%
DPS 1.54 0.00 1.01 1.00 0.98 0.00 0.92 41.11%
NAPS 2.6367 2.6212 2.508 2.4397 2.3584 2.3036 2.0361 18.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.80 2.65 2.48 2.60 2.92 2.99 2.96 -
P/RPS 2.93 5.42 1.27 1.83 3.24 6.38 1.50 56.45%
P/EPS 23.18 36.57 7.04 12.00 25.29 55.09 8.37 97.57%
EY 4.31 2.73 14.21 8.33 3.95 1.82 11.94 -49.39%
DY 1.07 0.00 0.81 0.77 0.68 0.00 0.68 35.39%
P/NAPS 0.54 0.52 0.50 0.53 0.61 0.61 0.67 -13.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 -
Price 2.75 2.61 2.50 2.61 2.80 2.94 3.10 -
P/RPS 2.88 5.34 1.28 1.84 3.11 6.28 1.57 50.01%
P/EPS 22.76 36.02 7.10 12.05 24.25 54.17 8.77 89.17%
EY 4.39 2.78 14.09 8.30 4.12 1.85 11.40 -47.16%
DY 1.09 0.00 0.80 0.77 0.71 0.00 0.65 41.28%
P/NAPS 0.53 0.51 0.50 0.53 0.58 0.60 0.70 -16.97%

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