[IGBB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[IGBB] IGB BERHAD

Announcement Date

13-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 25.41%

YoY- 30.37%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,303,578	1,236,277	1,214,177	1,201,528	1,151,054	1,215,870	1,232,111	3.82%
YoY %	5.44%	1.82%	1.05%	4.39%	-5.33%	-1.32%	-	-
Horiz. %	105.80%	100.34%	98.54%	97.52%	93.42%	98.68%	100.00%	-
PBT	472,733	451,811	466,154	491,318	432,430	553,708	518,027	-5.91%
YoY %	4.63%	-3.08%	-5.12%	13.62%	-21.90%	6.89%	-	-
Horiz. %	91.26%	87.22%	89.99%	94.84%	83.48%	106.89%	100.00%	-
Tax	-106,200	-106,246	-100,418	-59,548	-59,847	-61,960	-56,123	52.92%
YoY %	0.04%	-5.80%	-68.63%	0.50%	3.41%	-10.40%	-	-
Horiz. %	189.23%	189.31%	178.92%	106.10%	106.64%	110.40%	100.00%	-
NP	366,533	345,565	365,736	431,770	372,583	491,748	461,904	-14.27%
YoY %	6.07%	-5.52%	-15.29%	15.89%	-24.23%	6.46%	-	-
Horiz. %	79.35%	74.81%	79.18%	93.48%	80.66%	106.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,519	171,000	176,052	215,143	171,550	231,572	207,183	-1.18%
YoY %	19.02%	-2.87%	-18.17%	25.41%	-25.92%	11.77%	-	-
Horiz. %	98.23%	82.54%	84.97%	103.84%	82.80%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	23.52%	21.54%	12.12%	13.84%	11.19%	10.83%	-
YoY %	-4.46%	9.19%	77.72%	-12.43%	23.68%	3.32%	-	-
Horiz. %	207.48%	217.17%	198.89%	111.91%	127.79%	103.32%	100.00%	-
Total Cost	937,045	890,712	848,441	769,758	778,471	724,122	770,207	13.95%
YoY %	5.20%	4.98%	10.22%	-1.12%	7.51%	-5.98%	-	-
Horiz. %	121.66%	115.65%	110.16%	99.94%	101.07%	94.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,245,183	3,137,001	3,064,061	2,708,252	2,676,666	2,652,767	2,615,350	15.45%
YoY %	3.45%	2.38%	13.14%	1.18%	0.90%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.34%	101.43%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	13,050	13,050	12,168	12,168	12,168	12,168	12,151	4.86%
YoY %	0.00%	7.25%	0.00%	0.00%	0.00%	0.14%	-	-
Horiz. %	107.40%	107.40%	100.14%	100.14%	100.14%	100.14%	100.00%	-
Div Payout %	6.41%	7.63%	6.91%	5.66%	7.09%	5.25%	5.86%	-
YoY %	-15.99%	10.42%	22.08%	-20.17%	35.05%	-10.41%	-	-
Horiz. %	109.39%	130.20%	117.92%	96.59%	120.99%	89.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	3,245,183	3,137,001	3,064,061	2,708,252	2,676,666	2,652,767	2,615,350	15.45%
YoY %	3.45%	2.38%	13.14%	1.18%	0.90%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.34%	101.43%	100.00%	-
NOSH	689,519	689,505	611,526	611,474	608,333	611,401	608,221	8.71%
YoY %	0.00%	12.75%	0.01%	0.52%	-0.50%	0.52%	-	-
Horiz. %	113.37%	113.36%	100.54%	100.53%	100.02%	100.52%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	28.12%	27.95%	30.12%	35.94%	32.37%	40.44%	37.49%	-
YoY %	0.61%	-7.20%	-16.19%	11.03%	-19.96%	7.87%	-	-
Horiz. %	75.01%	74.55%	80.34%	95.87%	86.34%	107.87%	100.00%	-
ROE	6.27%	5.45%	5.75%	7.94%	6.41%	8.73%	7.92%	-
YoY %	15.05%	-5.22%	-27.58%	23.87%	-26.58%	10.23%	-	-
Horiz. %	79.17%	68.81%	72.60%	100.25%	80.93%	110.23%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	196.61	189.46	193.36	197.43	189.21	199.84	202.58	-1.97%
YoY %	3.77%	-2.02%	-2.06%	4.34%	-5.32%	-1.35%	-	-
Horiz. %	97.05%	93.52%	95.45%	97.46%	93.40%	98.65%	100.00%	-
EPS	30.69	26.21	28.04	35.35	28.20	38.06	34.06	-6.70%
YoY %	17.09%	-6.53%	-20.68%	25.35%	-25.91%	11.74%	-	-
Horiz. %	90.11%	76.95%	82.33%	103.79%	82.80%	111.74%	100.00%	-
DPS	1.97	2.00	1.94	2.00	2.00	2.00	2.00	-1.00%
YoY %	-1.50%	3.09%	-3.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.50%	100.00%	97.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.8944	4.8074	4.8797	4.45	4.40	4.36	4.30	9.00%
YoY %	1.81%	-1.48%	9.66%	1.14%	0.92%	1.40%	-	-
Horiz. %	113.82%	111.80%	113.48%	103.49%	102.33%	101.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 611,474
RPS	95.98	91.03	89.40	88.47	84.75	89.52	90.72	3.82%
YoY %	5.44%	1.82%	1.05%	4.39%	-5.33%	-1.32%	-	-
Horiz. %	105.80%	100.34%	98.54%	97.52%	93.42%	98.68%	100.00%	-
EPS	14.99	12.59	12.96	15.84	12.63	17.05	15.25	-1.13%
YoY %	19.06%	-2.85%	-18.18%	25.42%	-25.92%	11.80%	-	-
Horiz. %	98.30%	82.56%	84.98%	103.87%	82.82%	111.80%	100.00%	-
DPS	0.96	0.96	0.90	0.90	0.90	0.90	0.89	5.17%
YoY %	0.00%	6.67%	0.00%	0.00%	0.00%	1.12%	-	-
Horiz. %	107.87%	107.87%	101.12%	101.12%	101.12%	101.12%	100.00%	-
NAPS	2.3894	2.3098	2.2561	1.9941	1.9708	1.9532	1.9257	15.45%
YoY %	3.45%	2.38%	13.14%	1.18%	0.90%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.34%	101.43%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.60	2.92	2.99	2.96	2.69	2.90	2.78	-
P/RPS	1.32	1.54	1.55	1.50	1.42	1.45	1.37	-2.44%
YoY %	-14.29%	-0.65%	3.33%	5.63%	-2.07%	5.84%	-	-
Horiz. %	96.35%	112.41%	113.14%	109.49%	103.65%	105.84%	100.00%	-
P/EPS	8.47	11.14	10.66	8.37	9.54	7.62	8.16	2.51%
YoY %	-23.97%	4.50%	27.36%	-12.26%	25.20%	-6.62%	-	-
Horiz. %	103.80%	136.52%	130.64%	102.57%	116.91%	93.38%	100.00%	-
EY	11.81	8.97	9.38	11.94	10.48	13.12	12.25	-2.40%
YoY %	31.66%	-4.37%	-21.44%	13.93%	-20.12%	7.10%	-	-
Horiz. %	96.41%	73.22%	76.57%	97.47%	85.55%	107.10%	100.00%	-
DY	0.76	0.68	0.65	0.68	0.74	0.69	0.72	3.66%
YoY %	11.76%	4.62%	-4.41%	-8.11%	7.25%	-4.17%	-	-
Horiz. %	105.56%	94.44%	90.28%	94.44%	102.78%	95.83%	100.00%	-
P/NAPS	0.53	0.61	0.61	0.67	0.61	0.67	0.65	-12.71%
YoY %	-13.11%	0.00%	-8.96%	9.84%	-8.96%	3.08%	-	-
Horiz. %	81.54%	93.85%	93.85%	103.08%	93.85%	103.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	30/08/18	31/05/18	13/02/18	22/11/17	23/08/17	25/05/17	-
Price	2.61	2.80	2.94	3.10	2.99	2.67	3.00	-
P/RPS	1.33	1.48	1.52	1.57	1.58	1.34	1.48	-6.87%
YoY %	-10.14%	-2.63%	-3.18%	-0.63%	17.91%	-9.46%	-	-
Horiz. %	89.86%	100.00%	102.70%	106.08%	106.76%	90.54%	100.00%	-
P/EPS	8.50	10.68	10.49	8.77	10.60	7.02	8.81	-2.35%
YoY %	-20.41%	1.81%	19.61%	-17.26%	51.00%	-20.32%	-	-
Horiz. %	96.48%	121.23%	119.07%	99.55%	120.32%	79.68%	100.00%	-
EY	11.76	9.36	9.54	11.40	9.43	14.25	11.35	2.39%
YoY %	25.64%	-1.89%	-16.32%	20.89%	-33.82%	25.55%	-	-
Horiz. %	103.61%	82.47%	84.05%	100.44%	83.08%	125.55%	100.00%	-
DY	0.75	0.71	0.66	0.65	0.67	0.75	0.67	7.80%
YoY %	5.63%	7.58%	1.54%	-2.99%	-10.67%	11.94%	-	-
Horiz. %	111.94%	105.97%	98.51%	97.01%	100.00%	111.94%	100.00%	-
P/NAPS	0.53	0.58	0.60	0.70	0.68	0.61	0.70	-16.91%
YoY %	-8.62%	-3.33%	-14.29%	2.94%	11.48%	-12.86%	-	-
Horiz. %	75.71%	82.86%	85.71%	100.00%	97.14%	87.14%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos