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

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -25.92%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,236,277 1,214,177 1,201,528 1,151,054 1,215,870 1,232,111 1,255,473 -1.02%
PBT 451,811 466,154 491,318 432,430 553,708 518,027 482,908 -4.35%
Tax -106,246 -100,418 -59,548 -59,847 -61,960 -56,123 -83,022 17.92%
NP 345,565 365,736 431,770 372,583 491,748 461,904 399,886 -9.29%
-
NP to SH 171,000 176,052 215,143 171,550 231,572 207,183 165,027 2.40%
-
Tax Rate 23.52% 21.54% 12.12% 13.84% 11.19% 10.83% 17.19% -
Total Cost 890,712 848,441 769,758 778,471 724,122 770,207 855,587 2.72%
-
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 12,168 12,168 12,168 12,151 12,151 4.88%
Div Payout % 7.63% 6.91% 5.66% 7.09% 5.25% 5.86% 7.36% -
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 27.95% 30.12% 35.94% 32.37% 40.44% 37.49% 31.85% -
ROE 5.45% 5.75% 7.94% 6.41% 8.73% 7.92% 6.46% -
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 189.46 193.36 197.43 189.21 199.84 202.58 206.51 -5.59%
EPS 26.21 28.04 35.35 28.20 38.06 34.06 27.14 -2.30%
DPS 2.00 1.94 2.00 2.00 2.00 2.00 2.00 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 91.03 89.40 88.47 84.75 89.52 90.72 92.44 -1.02%
EPS 12.59 12.96 15.84 12.63 17.05 15.25 12.15 2.40%
DPS 0.96 0.90 0.90 0.90 0.90 0.89 0.89 5.19%
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 1.54 1.55 1.50 1.42 1.45 1.37 1.22 16.84%
P/EPS 11.14 10.66 8.37 9.54 7.62 8.16 9.28 12.98%
EY 8.97 9.38 11.94 10.48 13.12 12.25 10.77 -11.50%
DY 0.68 0.65 0.68 0.74 0.69 0.72 0.79 -9.53%
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 1.48 1.52 1.57 1.58 1.34 1.48 1.21 14.41%
P/EPS 10.68 10.49 8.77 10.60 7.02 8.81 9.21 10.40%
EY 9.36 9.54 11.40 9.43 14.25 11.35 10.86 -9.45%
DY 0.71 0.66 0.65 0.67 0.75 0.67 0.80 -7.66%
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