[IGB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -22.28%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,090,430 1,043,952 1,108,944 1,124,879 1,150,308 1,152,055 1,101,836 -0.68%
PBT 515,677 469,972 597,084 569,508 534,973 533,426 382,146 22.04%
Tax -51,078 -51,135 -54,577 -48,290 -79,920 -76,866 -69,043 -18.15%
NP 464,599 418,837 542,507 521,218 455,053 456,560 313,103 30.00%
-
NP to SH 340,886 298,162 383,655 361,437 297,993 305,312 202,292 41.47%
-
Tax Rate 9.91% 10.88% 9.14% 8.48% 14.94% 14.41% 18.07% -
Total Cost 625,831 625,115 566,437 603,661 695,255 695,495 788,733 -14.25%
-
Net Worth 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 66,744 133,489 133,489 133,507 133,507 134,998 134,998 -37.39%
Div Payout % 19.58% 44.77% 34.79% 36.94% 44.80% 44.22% 66.73% -
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 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,428,341 4,344,132 4.66%
NOSH 1,365,298 1,365,298 1,364,000 1,364,000 1,364,000 1,334,360 1,335,259 1.49%
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 42.61% 40.12% 48.92% 46.34% 39.56% 39.63% 28.42% -
ROE 7.33% 6.49% 8.34% 7.98% 6.62% 6.89% 4.66% -
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 81.68 78.20 83.07 84.27 86.17 86.34 82.52 -0.67%
EPS 25.53 22.34 28.74 27.08 22.32 22.88 15.15 41.47%
DPS 5.00 10.00 10.00 10.00 10.00 10.12 10.11 -37.38%
NAPS 3.4851 3.4414 3.4456 3.3951 3.3731 3.3187 3.2534 4.68%
Adjusted Per Share Value based on latest NOSH - 1,365,298
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.52 76.13 80.87 82.03 83.88 84.01 80.35 -0.68%
EPS 24.86 21.74 27.98 26.36 21.73 22.26 14.75 41.49%
DPS 4.87 9.73 9.73 9.74 9.74 9.84 9.84 -37.35%
NAPS 3.3929 3.35 3.354 3.3049 3.2834 3.2292 3.1678 4.66%
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 2.84 2.87 2.95 2.41 2.47 2.45 -
P/RPS 3.62 3.63 3.45 3.50 2.80 2.86 2.97 14.06%
P/EPS 11.59 12.72 9.99 10.90 10.80 10.80 16.17 -19.86%
EY 8.63 7.86 10.01 9.18 9.26 9.26 6.18 24.85%
DY 1.69 3.52 3.48 3.39 4.15 4.10 4.13 -44.79%
P/NAPS 0.85 0.83 0.83 0.87 0.71 0.74 0.75 8.67%
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 09/02/18 21/11/17 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 -
Price 2.97 2.88 2.83 2.95 2.43 2.48 2.68 -
P/RPS 3.64 3.68 3.41 3.50 2.82 2.87 3.25 7.82%
P/EPS 11.63 12.89 9.85 10.90 10.89 10.84 17.69 -24.33%
EY 8.60 7.76 10.16 9.18 9.19 9.23 5.65 32.22%
DY 1.68 3.47 3.53 3.39 4.12 4.08 3.77 -41.57%
P/NAPS 0.85 0.84 0.82 0.87 0.72 0.75 0.82 2.41%

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