[IGBB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 15.78%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,376,282 1,365,142 1,341,579 1,302,011 1,303,578 1,236,277 1,214,177 8.70%
PBT 474,127 479,283 490,130 480,591 472,733 451,811 466,154 1.13%
Tax -80,182 -87,180 -89,480 -89,076 -106,200 -106,246 -100,418 -13.91%
NP 393,945 392,103 400,650 391,515 366,533 345,565 365,736 5.07%
-
NP to SH 240,770 242,604 251,012 235,643 203,519 171,000 176,052 23.18%
-
Tax Rate 16.91% 18.19% 18.26% 18.53% 22.47% 23.52% 21.54% -
Total Cost 982,337 973,039 940,929 910,496 937,045 890,712 848,441 10.25%
-
Net Worth 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 10.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,439 20,439 13,050 13,050 13,050 13,050 12,168 41.26%
Div Payout % 8.49% 8.43% 5.20% 5.54% 6.41% 7.63% 6.91% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 10.43%
NOSH 689,828 689,572 689,572 689,519 689,519 689,505 611,526 8.35%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 28.62% 28.72% 29.86% 30.07% 28.12% 27.95% 30.12% -
ROE 6.77% 6.92% 7.20% 7.06% 6.27% 5.45% 5.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 202.25 200.37 196.60 194.69 196.61 189.46 193.36 3.03%
EPS 35.38 35.61 36.78 35.24 30.69 26.21 28.04 16.75%
DPS 3.00 3.00 1.91 1.95 1.97 2.00 1.94 33.68%
NAPS 5.2265 5.1476 5.1093 4.9882 4.8944 4.8074 4.8797 4.67%
Adjusted Per Share Value based on latest NOSH - 689,519
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 103.47 102.63 100.86 97.88 98.00 92.94 91.28 8.70%
EPS 18.10 18.24 18.87 17.72 15.30 12.86 13.24 23.15%
DPS 1.54 1.54 0.98 0.98 0.98 0.98 0.91 41.96%
NAPS 2.6738 2.6367 2.6212 2.508 2.4397 2.3584 2.3036 10.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.79 2.80 2.65 2.48 2.60 2.92 2.99 -
P/RPS 1.38 1.40 1.35 1.27 1.32 1.54 1.55 -7.44%
P/EPS 7.89 7.86 7.20 7.04 8.47 11.14 10.66 -18.16%
EY 12.68 12.72 13.88 14.21 11.81 8.97 9.38 22.23%
DY 1.08 1.07 0.72 0.79 0.76 0.68 0.65 40.24%
P/NAPS 0.53 0.54 0.52 0.50 0.53 0.61 0.61 -8.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 -
Price 2.70 2.75 2.61 2.50 2.61 2.80 2.94 -
P/RPS 1.33 1.37 1.33 1.28 1.33 1.48 1.52 -8.50%
P/EPS 7.63 7.72 7.10 7.10 8.50 10.68 10.49 -19.10%
EY 13.10 12.95 14.09 14.09 11.76 9.36 9.54 23.51%
DY 1.11 1.09 0.73 0.78 0.75 0.71 0.66 41.37%
P/NAPS 0.52 0.53 0.51 0.50 0.53 0.58 0.60 -9.09%

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