[IGBB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 19.02%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,365,142 1,341,579 1,302,011 1,303,578 1,236,277 1,214,177 1,201,528 8.90%
PBT 479,283 490,130 480,591 472,733 451,811 466,154 491,318 -1.64%
Tax -87,180 -89,480 -89,076 -106,200 -106,246 -100,418 -59,548 29.02%
NP 392,103 400,650 391,515 366,533 345,565 365,736 431,770 -6.23%
-
NP to SH 242,604 251,012 235,643 203,519 171,000 176,052 215,143 8.36%
-
Tax Rate 18.19% 18.26% 18.53% 22.47% 23.52% 21.54% 12.12% -
Total Cost 973,039 940,929 910,496 937,045 890,712 848,441 769,758 16.95%
-
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 20,439 13,050 13,050 13,050 13,050 12,168 12,168 41.44%
Div Payout % 8.43% 5.20% 5.54% 6.41% 7.63% 6.91% 5.66% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 18.86%
NOSH 689,572 689,572 689,519 689,519 689,505 611,526 611,474 8.36%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.72% 29.86% 30.07% 28.12% 27.95% 30.12% 35.94% -
ROE 6.92% 7.20% 7.06% 6.27% 5.45% 5.75% 7.94% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 200.37 196.60 194.69 196.61 189.46 193.36 197.43 0.99%
EPS 35.61 36.78 35.24 30.69 26.21 28.04 35.35 0.49%
DPS 3.00 1.91 1.95 1.97 2.00 1.94 2.00 31.13%
NAPS 5.1476 5.1093 4.9882 4.8944 4.8074 4.8797 4.45 10.22%
Adjusted Per Share Value based on latest NOSH - 689,519
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 102.63 100.86 97.88 98.00 92.94 91.28 90.33 8.90%
EPS 18.24 18.87 17.72 15.30 12.86 13.24 16.17 8.38%
DPS 1.54 0.98 0.98 0.98 0.98 0.91 0.91 42.14%
NAPS 2.6367 2.6212 2.508 2.4397 2.3584 2.3036 2.0361 18.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.80 2.65 2.48 2.60 2.92 2.99 2.96 -
P/RPS 1.40 1.35 1.27 1.32 1.54 1.55 1.50 -4.50%
P/EPS 7.86 7.20 7.04 8.47 11.14 10.66 8.37 -4.11%
EY 12.72 13.88 14.21 11.81 8.97 9.38 11.94 4.32%
DY 1.07 0.72 0.79 0.76 0.68 0.65 0.68 35.39%
P/NAPS 0.54 0.52 0.50 0.53 0.61 0.61 0.67 -13.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 -
Price 2.75 2.61 2.50 2.61 2.80 2.94 3.10 -
P/RPS 1.37 1.33 1.28 1.33 1.48 1.52 1.57 -8.70%
P/EPS 7.72 7.10 7.10 8.50 10.68 10.49 8.77 -8.17%
EY 12.95 14.09 14.09 11.76 9.36 9.54 11.40 8.89%
DY 1.09 0.73 0.78 0.75 0.71 0.66 0.65 41.28%
P/NAPS 0.53 0.51 0.50 0.53 0.58 0.60 0.70 -16.97%

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