[IGBB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 6.52%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,442,672 1,376,282 1,365,142 1,341,579 1,302,011 1,303,578 1,236,277 10.81%
PBT 463,099 474,127 479,283 490,130 480,591 472,733 451,811 1.65%
Tax -96,906 -80,182 -87,180 -89,480 -89,076 -106,200 -106,246 -5.93%
NP 366,193 393,945 392,103 400,650 391,515 366,533 345,565 3.93%
-
NP to SH 208,665 240,770 242,604 251,012 235,643 203,519 171,000 14.15%
-
Tax Rate 20.93% 16.91% 18.19% 18.26% 18.53% 22.47% 23.52% -
Total Cost 1,076,479 982,337 973,039 940,929 910,496 937,045 890,712 13.42%
-
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 20,439 20,439 20,439 13,050 13,050 13,050 13,050 34.75%
Div Payout % 9.80% 8.49% 8.43% 5.20% 5.54% 6.41% 7.63% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78%
NOSH 690,152 689,828 689,572 689,572 689,519 689,519 689,505 0.06%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.38% 28.62% 28.72% 29.86% 30.07% 28.12% 27.95% -
ROE 5.78% 6.77% 6.92% 7.20% 7.06% 6.27% 5.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.97 202.25 200.37 196.60 194.69 196.61 189.46 7.74%
EPS 30.66 35.38 35.61 36.78 35.24 30.69 26.21 10.98%
DPS 3.00 3.00 3.00 1.91 1.95 1.97 2.00 30.94%
NAPS 5.3037 5.2265 5.1476 5.1093 4.9882 4.8944 4.8074 6.75%
Adjusted Per Share Value based on latest NOSH - 689,572
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 108.46 103.47 102.63 100.86 97.88 98.00 92.94 10.81%
EPS 15.69 18.10 18.24 18.87 17.72 15.30 12.86 14.13%
DPS 1.54 1.54 1.54 0.98 0.98 0.98 0.98 35.05%
NAPS 2.7138 2.6738 2.6367 2.6212 2.508 2.4397 2.3584 9.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.61 2.79 2.80 2.65 2.48 2.60 2.92 -
P/RPS 1.70 1.38 1.40 1.35 1.27 1.32 1.54 6.79%
P/EPS 11.77 7.89 7.86 7.20 7.04 8.47 11.14 3.72%
EY 8.49 12.68 12.72 13.88 14.21 11.81 8.97 -3.59%
DY 0.83 1.08 1.07 0.72 0.79 0.76 0.68 14.17%
P/NAPS 0.68 0.53 0.54 0.52 0.50 0.53 0.61 7.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 -
Price 3.32 2.70 2.75 2.61 2.50 2.61 2.80 -
P/RPS 1.57 1.33 1.37 1.33 1.28 1.33 1.48 4.00%
P/EPS 10.83 7.63 7.72 7.10 7.10 8.50 10.68 0.93%
EY 9.23 13.10 12.95 14.09 14.09 11.76 9.36 -0.92%
DY 0.90 1.11 1.09 0.73 0.78 0.75 0.71 17.07%
P/NAPS 0.63 0.52 0.53 0.51 0.50 0.53 0.58 5.65%

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