[IGBB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -18.35%

YoY- 125.68%

Quarter Report

KLSE Jun17_revised.pdf

Latest QR

Upcoming QR

IGBB's Result

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	919,898	1,301,648	1,175,386	1,105,888	1,185,094	1,320,090	1,288,100	-5.45%
YoY %	-29.33%	10.74%	6.28%	-6.68%	-10.23%	2.48%	-	-
Horiz. %	71.42%	101.05%	91.25%	85.85%	92.00%	102.48%	100.00%	-
PBT	107,868	396,918	399,534	478,548	336,948	437,896	481,184	-22.04%
YoY %	-72.82%	-0.65%	-16.51%	42.02%	-23.05%	-9.00%	-	-
Horiz. %	22.42%	82.49%	83.03%	99.45%	70.02%	91.00%	100.00%	-
Tax	-35,950	-107,058	-110,850	-17,454	-59,578	-126,462	-109,232	-16.89%
YoY %	66.42%	3.42%	-535.10%	70.70%	52.89%	-15.77%	-	-
Horiz. %	32.91%	98.01%	101.48%	15.98%	54.54%	115.77%	100.00%	-
NP	71,918	289,860	288,684	461,094	277,370	311,434	371,952	-23.93%
YoY %	-75.19%	0.41%	-37.39%	66.24%	-10.94%	-16.27%	-	-
Horiz. %	19.34%	77.93%	77.61%	123.97%	74.57%	83.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,408	164,618	150,696	238,982	105,892	116,766	87,768	-37.12%
YoY %	-96.71%	9.24%	-36.94%	125.68%	-9.31%	33.04%	-	-
Horiz. %	6.16%	187.56%	171.70%	272.29%	120.65%	133.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.33%	26.97%	27.74%	3.65%	17.68%	28.88%	22.70%	-
YoY %	23.58%	-2.78%	660.00%	-79.36%	-38.78%	27.22%	-	-
Horiz. %	146.83%	118.81%	122.20%	16.08%	77.89%	127.22%	100.00%	-
Total Cost	847,980	1,011,788	886,702	644,794	907,724	1,008,656	916,148	-1.27%
YoY %	-16.19%	14.11%	37.52%	-28.97%	-10.01%	10.10%	-	-
Horiz. %	92.56%	110.44%	96.79%	70.38%	99.08%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	11.44%
YoY %	-4.31%	11.80%	18.25%	9.37%	2.37%	35.35%	-	-
Horiz. %	191.72%	200.35%	179.20%	151.54%	138.55%	135.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	16,356	40,879	26,101	24,337	24,315	24,300	-	-
YoY %	-59.99%	56.62%	7.25%	0.09%	0.06%	0.00%	-	-
Horiz. %	67.31%	168.23%	107.41%	100.15%	100.06%	100.00%	-	-
Div Payout %	302.45%	24.83%	17.32%	10.18%	22.96%	20.81%	-	-
YoY %	1,118.08%	43.36%	70.14%	-55.66%	10.33%	0.00%	-	-
Horiz. %	1,453.39%	119.32%	83.23%	48.92%	110.33%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	1,750,563	11.44%
YoY %	-4.31%	11.80%	18.25%	9.37%	2.37%	35.35%	-	-
Horiz. %	191.72%	200.35%	179.20%	151.54%	138.55%	135.35%	100.00%	-
NOSH	888,501	689,572	689,505	611,401	607,876	607,523	599,508	6.77%
YoY %	28.85%	0.01%	12.77%	0.58%	0.06%	1.34%	-	-
Horiz. %	148.21%	115.02%	115.01%	101.98%	101.40%	101.34%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	7.82%	22.27%	24.56%	41.69%	23.40%	23.59%	28.88%	-
YoY %	-64.89%	-9.32%	-41.09%	78.16%	-0.81%	-18.32%	-	-
Horiz. %	27.08%	77.11%	85.04%	144.36%	81.02%	81.68%	100.00%	-
ROE	0.16%	4.69%	4.80%	9.01%	4.37%	4.93%	5.01%	-
YoY %	-96.59%	-2.29%	-46.73%	106.18%	-11.36%	-1.60%	-	-
Horiz. %	3.19%	93.61%	95.81%	179.84%	87.23%	98.40%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	112.48	191.05	180.13	181.76	194.96	217.29	214.86	-10.21%
YoY %	-41.13%	6.06%	-0.90%	-6.77%	-10.28%	1.13%	-	-
Horiz. %	52.35%	88.92%	83.84%	84.59%	90.74%	101.13%	100.00%	-
EPS	0.66	24.16	23.10	39.28	17.42	19.22	14.64	-40.31%
YoY %	-97.27%	4.59%	-41.19%	125.49%	-9.37%	31.28%	-	-
Horiz. %	4.51%	165.03%	157.79%	268.31%	118.99%	131.28%	100.00%	-
DPS	2.00	6.00	4.00	4.00	4.00	4.00	0.00	-
YoY %	-66.67%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	4.1038	5.1476	4.8074	4.36	3.99	3.90	2.92	5.83%
YoY %	-20.28%	7.08%	10.26%	9.27%	2.31%	33.56%	-	-
Horiz. %	140.54%	176.29%	164.64%	149.32%	136.64%	133.56%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 611,401
RPS	69.16	97.86	88.37	83.14	89.10	99.24	96.84	-5.45%
YoY %	-29.33%	10.74%	6.29%	-6.69%	-10.22%	2.48%	-	-
Horiz. %	71.42%	101.05%	91.25%	85.85%	92.01%	102.48%	100.00%	-
EPS	0.41	12.38	11.33	17.97	7.96	8.78	6.60	-37.04%
YoY %	-96.69%	9.27%	-36.95%	125.75%	-9.34%	33.03%	-	-
Horiz. %	6.21%	187.58%	171.67%	272.27%	120.61%	133.03%	100.00%	-
DPS	1.23	3.07	1.96	1.83	1.83	1.83	0.00	-
YoY %	-59.93%	56.63%	7.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.21%	167.76%	107.10%	100.00%	100.00%	100.00%	-	-
NAPS	2.5232	2.6367	2.3584	1.9943	1.8234	1.7813	1.3161	11.44%
YoY %	-4.30%	11.80%	18.26%	9.37%	2.36%	35.35%	-	-
Horiz. %	191.72%	200.34%	179.20%	151.53%	138.55%	135.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.67	2.80	2.92	2.90	2.64	2.23	2.33	-
P/RPS	2.37	1.47	1.62	1.60	1.35	1.03	1.08	13.98%
YoY %	61.22%	-9.26%	1.25%	18.52%	31.07%	-4.63%	-	-
Horiz. %	219.44%	136.11%	150.00%	148.15%	125.00%	95.37%	100.00%	-
P/EPS	403.77	11.59	12.64	7.38	15.15	11.60	15.92	71.32%
YoY %	3,383.78%	-8.31%	71.27%	-51.29%	30.60%	-27.14%	-	-
Horiz. %	2,536.24%	72.80%	79.40%	46.36%	95.16%	72.86%	100.00%	-
EY	0.25	8.63	7.91	13.54	6.60	8.62	6.28	-41.53%
YoY %	-97.10%	9.10%	-41.58%	105.15%	-23.43%	37.26%	-	-
Horiz. %	3.98%	137.42%	125.96%	215.61%	105.10%	137.26%	100.00%	-
DY	0.75	2.14	1.37	1.38	1.52	1.79	0.00	-
YoY %	-64.95%	56.20%	-0.72%	-9.21%	-15.08%	0.00%	-	-
Horiz. %	41.90%	119.55%	76.54%	77.09%	84.92%	100.00%	-	-
P/NAPS	0.65	0.54	0.61	0.67	0.66	0.57	0.80	-3.39%
YoY %	20.37%	-11.48%	-8.96%	1.52%	15.79%	-28.75%	-	-
Horiz. %	81.25%	67.50%	76.25%	83.75%	82.50%	71.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	28/08/14	-
Price	2.62	2.75	2.80	2.67	2.59	2.15	2.35	-
P/RPS	2.33	1.44	1.55	1.47	1.33	0.99	1.09	13.48%
YoY %	61.81%	-7.10%	5.44%	10.53%	34.34%	-9.17%	-	-
Horiz. %	213.76%	132.11%	142.20%	134.86%	122.02%	90.83%	100.00%	-
P/EPS	396.21	11.38	12.12	6.80	14.87	11.19	16.05	70.55%
YoY %	3,381.63%	-6.11%	78.24%	-54.27%	32.89%	-30.28%	-	-
Horiz. %	2,468.60%	70.90%	75.51%	42.37%	92.65%	69.72%	100.00%	-
EY	0.25	8.79	8.25	14.71	6.73	8.94	6.23	-41.45%
YoY %	-97.16%	6.55%	-43.92%	118.57%	-24.72%	43.50%	-	-
Horiz. %	4.01%	141.09%	132.42%	236.12%	108.03%	143.50%	100.00%	-
DY	0.76	2.18	1.43	1.50	1.54	1.86	0.00	-
YoY %	-65.14%	52.45%	-4.67%	-2.60%	-17.20%	0.00%	-	-
Horiz. %	40.86%	117.20%	76.88%	80.65%	82.80%	100.00%	-	-
P/NAPS	0.64	0.53	0.58	0.61	0.65	0.55	0.80	-3.64%
YoY %	20.75%	-8.62%	-4.92%	-6.15%	18.18%	-31.25%	-	-
Horiz. %	80.00%	66.25%	72.50%	76.25%	81.25%	68.75%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos