[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.16%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,302,010 940,909 587,693 294,195 1,201,528 838,860 552,944 76.71%
PBT 480,591 338,900 199,767 100,275 491,318 357,485 239,274 58.98%
Tax -89,076 -87,479 -55,425 -30,063 -59,548 -40,827 -8,727 368.55%
NP 391,515 251,421 144,342 70,212 431,770 316,658 230,547 42.20%
-
NP to SH 235,643 143,637 75,348 34,078 215,143 155,261 119,491 57.06%
-
Tax Rate 18.53% 25.81% 27.74% 29.98% 12.12% 11.42% 3.65% -
Total Cost 910,495 689,488 443,351 223,983 769,758 522,202 322,397 99.42%
-
Net Worth 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 16.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,375 13,260 13,050 - 12,171 12,167 12,168 6.48%
Div Payout % 5.68% 9.23% 17.32% - 5.66% 7.84% 10.18% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,913 2,652,767 16.45%
NOSH 689,519 689,519 689,505 611,526 611,474 608,389 611,401 8.32%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.07% 26.72% 24.56% 23.87% 35.94% 37.75% 41.69% -
ROE 7.06% 4.43% 2.40% 1.11% 7.94% 5.80% 4.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 194.69 141.91 90.06 46.85 197.43 137.88 90.88 65.95%
EPS 35.24 21.66 11.55 5.43 35.36 25.52 19.64 47.50%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 4.9882 4.8944 4.8074 4.8797 4.45 4.40 4.36 9.36%
Adjusted Per Share Value based on latest NOSH - 611,526
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 97.88 70.74 44.18 22.12 90.33 63.07 41.57 76.71%
EPS 17.72 10.80 5.66 2.56 16.17 11.67 8.98 57.12%
DPS 1.01 1.00 0.98 0.00 0.92 0.91 0.91 7.17%
NAPS 2.508 2.4397 2.3584 2.3036 2.0361 2.0125 1.9943 16.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.48 2.60 2.92 2.99 2.96 2.69 2.90 -
P/RPS 1.27 1.83 3.24 6.38 1.50 1.95 3.19 -45.79%
P/EPS 7.04 12.00 25.29 55.09 8.37 10.54 14.77 -38.89%
EY 14.21 8.33 3.95 1.82 11.94 9.49 6.77 63.71%
DY 0.81 0.77 0.68 0.00 0.68 0.74 0.69 11.24%
P/NAPS 0.50 0.53 0.61 0.61 0.67 0.61 0.67 -17.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 -
Price 2.50 2.61 2.80 2.94 3.10 2.99 2.67 -
P/RPS 1.28 1.84 3.11 6.28 1.57 2.17 2.94 -42.46%
P/EPS 7.10 12.05 24.25 54.17 8.77 11.72 13.60 -35.08%
EY 14.09 8.30 4.12 1.85 11.40 8.54 7.36 53.99%
DY 0.80 0.77 0.71 0.00 0.65 0.67 0.75 4.38%
P/NAPS 0.50 0.53 0.58 0.60 0.70 0.68 0.61 -12.38%

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