[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 38.57%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 940,909 587,693 294,195 1,201,528 838,860 552,944 281,546 123.36%
PBT 338,900 199,767 100,275 491,318 357,485 239,274 125,439 93.86%
Tax -87,479 -55,425 -30,063 -59,548 -40,827 -8,727 10,807 -
NP 251,421 144,342 70,212 431,770 316,658 230,547 136,246 50.39%
-
NP to SH 143,637 75,348 34,078 215,143 155,261 119,491 73,169 56.71%
-
Tax Rate 25.81% 27.74% 29.98% 12.12% 11.42% 3.65% -8.62% -
Total Cost 689,488 443,351 223,983 769,758 522,202 322,397 145,300 182.11%
-
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 15.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,260 13,050 - 12,171 12,167 12,168 - -
Div Payout % 9.23% 17.32% - 5.66% 7.84% 10.18% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 2,615,350 15.45%
NOSH 689,519 689,505 611,526 611,474 608,389 611,401 608,221 8.71%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.72% 24.56% 23.87% 35.94% 37.75% 41.69% 48.39% -
ROE 4.43% 2.40% 1.11% 7.94% 5.80% 4.50% 2.80% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 141.91 90.06 46.85 197.43 137.88 90.88 46.29 110.88%
EPS 21.66 11.55 5.43 35.36 25.52 19.64 12.03 47.94%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 4.8944 4.8074 4.8797 4.45 4.40 4.36 4.30 9.00%
Adjusted Per Share Value based on latest NOSH - 611,474
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.74 44.18 22.12 90.33 63.07 41.57 21.17 123.34%
EPS 10.80 5.66 2.56 16.17 11.67 8.98 5.50 56.74%
DPS 1.00 0.98 0.00 0.92 0.91 0.91 0.00 -
NAPS 2.4397 2.3584 2.3036 2.0361 2.0125 1.9943 1.9662 15.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.60 2.92 2.99 2.96 2.69 2.90 2.78 -
P/RPS 1.83 3.24 6.38 1.50 1.95 3.19 6.01 -54.70%
P/EPS 12.00 25.29 55.09 8.37 10.54 14.77 23.11 -35.37%
EY 8.33 3.95 1.82 11.94 9.49 6.77 4.33 54.61%
DY 0.77 0.68 0.00 0.68 0.74 0.69 0.00 -
P/NAPS 0.53 0.61 0.61 0.67 0.61 0.67 0.65 -12.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 -
Price 2.61 2.80 2.94 3.10 2.99 2.67 3.00 -
P/RPS 1.84 3.11 6.28 1.57 2.17 2.94 6.48 -56.76%
P/EPS 12.05 24.25 54.17 8.77 11.72 13.60 24.94 -38.39%
EY 8.30 4.12 1.85 11.40 8.54 7.36 4.01 62.34%
DY 0.77 0.71 0.00 0.65 0.67 0.75 0.00 -
P/NAPS 0.53 0.58 0.60 0.70 0.68 0.61 0.70 -16.91%

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