[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[IGBB] IGB BERHAD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 10.95%

YoY- 51.26%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	838,860	552,944	281,546	1,255,473	943,279	592,547	304,908	96.22%
YoY %	51.71%	96.40%	-77.57%	33.10%	59.19%	94.34%	-	-
Horiz. %	275.12%	181.35%	92.34%	411.75%	309.37%	194.34%	100.00%	-
PBT	357,485	239,274	125,439	482,908	407,963	168,474	90,320	150.00%
YoY %	49.40%	90.75%	-74.02%	18.37%	142.15%	86.53%	-	-
Horiz. %	395.80%	264.92%	138.88%	534.66%	451.69%	186.53%	100.00%	-
Tax	-40,827	-8,727	10,807	-83,022	-64,002	-29,789	-16,092	85.91%
YoY %	-367.82%	-180.75%	113.02%	-29.72%	-114.85%	-85.12%	-	-
Horiz. %	253.71%	54.23%	-67.16%	515.92%	397.73%	185.12%	100.00%	-
NP	316,658	230,547	136,246	399,886	343,961	138,685	74,228	162.80%
YoY %	37.35%	69.21%	-65.93%	16.26%	148.02%	86.84%	-	-
Horiz. %	426.60%	310.59%	183.55%	538.73%	463.38%	186.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,261	119,491	73,169	165,027	148,738	52,946	31,013	192.36%
YoY %	29.94%	63.31%	-55.66%	10.95%	180.92%	70.72%	-	-
Horiz. %	500.63%	385.29%	235.93%	532.12%	479.60%	170.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.42%	3.65%	-8.62%	17.19%	15.69%	17.68%	17.82%	-
YoY %	212.88%	142.34%	-150.15%	9.56%	-11.26%	-0.79%	-	-
Horiz. %	64.09%	20.48%	-48.37%	96.46%	88.05%	99.21%	100.00%	-
Total Cost	522,202	322,397	145,300	855,587	599,318	453,862	230,680	72.32%
YoY %	61.97%	121.88%	-83.02%	42.76%	32.05%	96.75%	-	-
Horiz. %	226.38%	139.76%	62.99%	370.90%	259.80%	196.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,676,913	2,652,767	2,615,350	2,553,431	2,516,450	2,425,425	2,414,149	7.12%
YoY %	0.91%	1.43%	2.42%	1.47%	3.75%	0.47%	-	-
Horiz. %	110.88%	109.88%	108.33%	105.77%	104.24%	100.47%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	12,167	12,168	-	12,159	12,156	12,157	-	-
YoY %	-0.01%	0.00%	-	0.02%	-0.01%	0.00%	-	-
Horiz. %	100.08%	100.09%	-	100.02%	99.99%	100.00%	-	-
Div Payout %	7.84%	10.18%	-	7.37%	8.17%	22.96%	-	-
YoY %	-22.99%	0.00%	-	-9.79%	-64.42%	0.00%	-	-
Horiz. %	34.15%	44.34%	-	32.10%	35.58%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	2,676,913	2,652,767	2,615,350	2,553,431	2,516,450	2,425,425	2,414,149	7.12%
YoY %	0.91%	1.43%	2.42%	1.47%	3.75%	0.47%	-	-
Horiz. %	110.88%	109.88%	108.33%	105.77%	104.24%	100.47%	100.00%	-
NOSH	608,389	611,401	608,221	610,891	607,838	607,876	608,098	0.03%
YoY %	-0.49%	0.52%	-0.44%	0.50%	-0.01%	-0.04%	-	-
Horiz. %	100.05%	100.54%	100.02%	100.46%	99.96%	99.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	37.75%	41.69%	48.39%	31.85%	36.46%	23.40%	24.34%	-
YoY %	-9.45%	-13.85%	51.93%	-12.64%	55.81%	-3.86%	-	-
Horiz. %	155.09%	171.28%	198.81%	130.85%	149.79%	96.14%	100.00%	-
ROE	5.80%	4.50%	2.80%	6.46%	5.91%	2.18%	1.28%	-
YoY %	28.89%	60.71%	-56.66%	9.31%	171.10%	70.31%	-	-
Horiz. %	453.12%	351.56%	218.75%	504.69%	461.72%	170.31%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	137.88	90.88	46.29	206.51	155.19	97.48	50.14	96.16%
YoY %	51.72%	96.33%	-77.58%	33.07%	59.20%	94.42%	-	-
Horiz. %	274.99%	181.25%	92.32%	411.87%	309.51%	194.42%	100.00%	-
EPS	25.52	19.64	12.03	27.15	24.47	8.71	5.10	192.26%
YoY %	29.94%	63.26%	-55.69%	10.95%	180.94%	70.78%	-	-
Horiz. %	500.39%	385.10%	235.88%	532.35%	479.80%	170.78%	100.00%	-
DPS	2.00	2.00	0.00	2.00	2.00	2.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	4.40	4.36	4.30	4.20	4.14	3.99	3.97	7.08%
YoY %	0.92%	1.40%	2.38%	1.45%	3.76%	0.50%	-	-
Horiz. %	110.83%	109.82%	108.31%	105.79%	104.28%	100.50%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 610,891
RPS	63.07	41.57	21.17	94.39	70.92	44.55	22.92	96.24%
YoY %	51.72%	96.36%	-77.57%	33.09%	59.19%	94.37%	-	-
Horiz. %	275.17%	181.37%	92.36%	411.82%	309.42%	194.37%	100.00%	-
EPS	11.67	8.98	5.50	12.41	11.18	3.98	2.33	192.44%
YoY %	29.96%	63.27%	-55.68%	11.00%	180.90%	70.82%	-	-
Horiz. %	500.86%	385.41%	236.05%	532.62%	479.83%	170.82%	100.00%	-
DPS	0.91	0.91	0.00	0.91	0.91	0.91	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.0125	1.9943	1.9662	1.9197	1.8919	1.8234	1.815	7.12%
YoY %	0.91%	1.43%	2.42%	1.47%	3.76%	0.46%	-	-
Horiz. %	110.88%	109.88%	108.33%	105.77%	104.24%	100.46%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.69	2.90	2.78	2.52	2.68	2.64	2.53	-
P/RPS	1.95	3.19	6.01	1.22	1.73	2.71	5.05	-46.94%
YoY %	-38.87%	-46.92%	392.62%	-29.48%	-36.16%	-46.34%	-	-
Horiz. %	38.61%	63.17%	119.01%	24.16%	34.26%	53.66%	100.00%	-
P/EPS	10.54	14.77	23.11	9.28	10.95	30.31	49.61	-64.36%
YoY %	-28.64%	-36.09%	149.03%	-15.25%	-63.87%	-38.90%	-	-
Horiz. %	21.25%	29.77%	46.58%	18.71%	22.07%	61.10%	100.00%	-
EY	9.49	6.77	4.33	10.77	9.13	3.30	2.02	180.24%
YoY %	40.18%	56.35%	-59.80%	17.96%	176.67%	63.37%	-	-
Horiz. %	469.80%	335.15%	214.36%	533.17%	451.98%	163.37%	100.00%	-
DY	0.74	0.69	0.00	0.79	0.75	0.76	0.00	-
YoY %	7.25%	0.00%	0.00%	5.33%	-1.32%	0.00%	-	-
Horiz. %	97.37%	90.79%	0.00%	103.95%	98.68%	100.00%	-	-
P/NAPS	0.61	0.67	0.65	0.60	0.65	0.66	0.64	-3.14%
YoY %	-8.96%	3.08%	8.33%	-7.69%	-1.52%	3.12%	-	-
Horiz. %	95.31%	104.69%	101.56%	93.75%	101.56%	103.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	25/05/17	23/02/17	23/11/16	26/08/16	25/05/16	-
Price	2.99	2.67	3.00	2.50	2.47	2.59	2.75	-
P/RPS	2.17	2.94	6.48	1.21	1.59	2.66	5.48	-46.04%
YoY %	-26.19%	-54.63%	435.54%	-23.90%	-40.23%	-51.46%	-	-
Horiz. %	39.60%	53.65%	118.25%	22.08%	29.01%	48.54%	100.00%	-
P/EPS	11.72	13.60	24.94	9.21	10.09	29.74	53.92	-63.81%
YoY %	-13.82%	-45.47%	170.79%	-8.72%	-66.07%	-44.84%	-	-
Horiz. %	21.74%	25.22%	46.25%	17.08%	18.71%	55.16%	100.00%	-
EY	8.54	7.36	4.01	10.86	9.91	3.36	1.85	176.98%
YoY %	16.03%	83.54%	-63.08%	9.59%	194.94%	81.62%	-	-
Horiz. %	461.62%	397.84%	216.76%	587.03%	535.68%	181.62%	100.00%	-
DY	0.67	0.75	0.00	0.80	0.81	0.77	0.00	-
YoY %	-10.67%	0.00%	0.00%	-1.23%	5.19%	0.00%	-	-
Horiz. %	87.01%	97.40%	0.00%	103.90%	105.19%	100.00%	-	-
P/NAPS	0.68	0.61	0.70	0.60	0.60	0.65	0.69	-0.96%
YoY %	11.48%	-12.86%	16.67%	0.00%	-7.69%	-5.80%	-	-
Horiz. %	98.55%	88.41%	101.45%	86.96%	86.96%	94.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos