[IGBB] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -22.78%
YoY- -62.66%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 293,498 294,195 362,668 285,916 271,398 281,546 312,194 -4.04%
PBT 99,492 100,275 133,833 118,211 113,835 125,439 74,945 20.85%
Tax -25,362 -30,063 -18,721 -32,100 -19,534 10,807 -19,020 21.21%
NP 74,130 70,212 115,112 86,111 94,301 136,246 55,925 20.73%
-
NP to SH 41,270 34,078 59,882 35,770 46,322 73,169 16,289 86.16%
-
Tax Rate 25.49% 29.98% 13.99% 27.15% 17.16% -8.62% 25.38% -
Total Cost 219,368 223,983 247,556 199,805 177,097 145,300 256,269 -9.87%
-
Net Worth 3,137,001 3,064,061 2,708,252 2,676,666 2,652,767 2,615,350 2,553,431 14.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,050 - - - 12,168 - - -
Div Payout % 31.62% - - - 26.27% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,137,001 3,064,061 2,708,252 2,676,666 2,652,767 2,615,350 2,553,431 14.75%
NOSH 689,505 611,526 611,474 608,333 611,401 608,221 610,891 8.42%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 25.26% 23.87% 31.74% 30.12% 34.75% 48.39% 17.91% -
ROE 1.32% 1.11% 2.21% 1.34% 1.75% 2.80% 0.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.98 46.85 59.59 47.00 44.61 46.29 51.35 -8.47%
EPS 6.32 5.43 9.84 5.88 7.61 12.03 2.68 77.44%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.8074 4.8797 4.45 4.40 4.36 4.30 4.20 9.44%
Adjusted Per Share Value based on latest NOSH - 608,333
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.61 21.66 26.70 21.05 19.98 20.73 22.99 -4.05%
EPS 3.04 2.51 4.41 2.63 3.41 5.39 1.20 86.15%
DPS 0.96 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 2.3098 2.2561 1.9941 1.9708 1.9532 1.9257 1.8801 14.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.92 2.99 2.96 2.69 2.90 2.78 2.52 -
P/RPS 6.49 6.38 4.97 5.72 6.50 6.01 4.91 20.50%
P/EPS 46.17 55.09 30.08 45.75 38.09 23.11 94.05 -37.85%
EY 2.17 1.82 3.32 2.19 2.63 4.33 1.06 61.43%
DY 0.68 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.61 0.61 0.67 0.61 0.67 0.65 0.60 1.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 -
Price 2.80 2.94 3.10 2.99 2.67 3.00 2.50 -
P/RPS 6.23 6.28 5.20 6.36 5.99 6.48 4.87 17.89%
P/EPS 44.27 54.17 31.51 50.85 35.07 24.94 93.31 -39.25%
EY 2.26 1.85 3.17 1.97 2.85 4.01 1.07 64.84%
DY 0.71 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 0.58 0.60 0.70 0.68 0.61 0.70 0.60 -2.24%

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