[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -55.66%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB'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 1,201,528 838,860 552,944 281,546 1,255,473 943,279 592,547 59.99%
PBT 491,318 357,485 239,274 125,439 482,908 407,963 168,474 103.72%
Tax -59,548 -40,827 -8,727 10,807 -83,022 -64,002 -29,789 58.48%
NP 431,770 316,658 230,547 136,246 399,886 343,961 138,685 112.77%
-
NP to SH 215,143 155,261 119,491 73,169 165,027 148,738 52,946 153.99%
-
Tax Rate 12.12% 11.42% 3.65% -8.62% 17.19% 15.69% 17.68% -
Total Cost 769,758 522,202 322,397 145,300 855,587 599,318 453,862 42.08%
-
Net Worth 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 2,516,450 2,425,425 7.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,171 12,167 12,168 - 12,159 12,156 12,157 0.07%
Div Payout % 5.66% 7.84% 10.18% - 7.37% 8.17% 22.96% -
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 2,708,252 2,676,913 2,652,767 2,615,350 2,553,431 2,516,450 2,425,425 7.60%
NOSH 611,474 608,389 611,401 608,221 610,891 607,838 607,876 0.39%
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 35.94% 37.75% 41.69% 48.39% 31.85% 36.46% 23.40% -
ROE 7.94% 5.80% 4.50% 2.80% 6.46% 5.91% 2.18% -
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 197.43 137.88 90.88 46.29 206.51 155.19 97.48 59.87%
EPS 35.36 25.52 19.64 12.03 27.15 24.47 8.71 153.83%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 4.45 4.40 4.36 4.30 4.20 4.14 3.99 7.52%
Adjusted Per Share Value based on latest NOSH - 608,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.47 61.77 40.71 20.73 92.44 69.45 43.63 59.99%
EPS 15.84 11.43 8.80 5.39 12.15 10.95 3.90 153.91%
DPS 0.90 0.90 0.90 0.00 0.90 0.90 0.90 0.00%
NAPS 1.9941 1.971 1.9532 1.9257 1.8801 1.8529 1.7858 7.61%
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 2.69 2.90 2.78 2.52 2.68 2.64 -
P/RPS 1.50 1.95 3.19 6.01 1.22 1.73 2.71 -32.51%
P/EPS 8.37 10.54 14.77 23.11 9.28 10.95 30.31 -57.49%
EY 11.94 9.49 6.77 4.33 10.77 9.13 3.30 135.13%
DY 0.68 0.74 0.69 0.00 0.79 0.75 0.76 -7.12%
P/NAPS 0.67 0.61 0.67 0.65 0.60 0.65 0.66 1.00%
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 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 23/11/16 26/08/16 -
Price 3.10 2.99 2.67 3.00 2.50 2.47 2.59 -
P/RPS 1.57 2.17 2.94 6.48 1.21 1.59 2.66 -29.56%
P/EPS 8.77 11.72 13.60 24.94 9.21 10.09 29.74 -55.59%
EY 11.40 8.54 7.36 4.01 10.86 9.91 3.36 125.29%
DY 0.65 0.67 0.75 0.00 0.80 0.81 0.77 -10.65%
P/NAPS 0.70 0.68 0.61 0.70 0.60 0.60 0.65 5.05%

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