[IGBB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 10.55%

YoY- -36.94%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	856,610	919,898	1,301,648	1,175,386	1,105,888	1,185,094	1,320,090	-6.94%
YoY %	-6.88%	-29.33%	10.74%	6.28%	-6.68%	-10.23%	-	-
Horiz. %	64.89%	69.68%	98.60%	89.04%	83.77%	89.77%	100.00%	-
PBT	84,784	107,868	396,918	399,534	478,548	336,948	437,896	-23.92%
YoY %	-21.40%	-72.82%	-0.65%	-16.51%	42.02%	-23.05%	-	-
Horiz. %	19.36%	24.63%	90.64%	91.24%	109.28%	76.95%	100.00%	-
Tax	-47,116	-35,950	-107,058	-110,850	-17,454	-59,578	-126,462	-15.16%
YoY %	-31.06%	66.42%	3.42%	-535.10%	70.70%	52.89%	-	-
Horiz. %	37.26%	28.43%	84.66%	87.65%	13.80%	47.11%	100.00%	-
NP	37,668	71,918	289,860	288,684	461,094	277,370	311,434	-29.65%
YoY %	-47.62%	-75.19%	0.41%	-37.39%	66.24%	-10.94%	-	-
Horiz. %	12.10%	23.09%	93.07%	92.70%	148.06%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-26,474	5,408	164,618	150,696	238,982	105,892	116,766	-
YoY %	-589.53%	-96.71%	9.24%	-36.94%	125.68%	-9.31%	-	-
Horiz. %	-22.67%	4.63%	140.98%	129.06%	204.67%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.57%	33.33%	26.97%	27.74%	3.65%	17.68%	28.88%	-
YoY %	66.73%	23.58%	-2.78%	660.00%	-79.36%	-38.78%	-	-
Horiz. %	192.42%	115.41%	93.39%	96.05%	12.64%	61.22%	100.00%	-
Total Cost	818,942	847,980	1,011,788	886,702	644,794	907,724	1,008,656	-3.41%
YoY %	-3.42%	-16.19%	14.11%	37.52%	-28.97%	-10.01%	-	-
Horiz. %	81.19%	84.07%	100.31%	87.91%	63.93%	89.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	7.14%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.37%	2.37%	-	-
Horiz. %	151.38%	141.65%	148.02%	132.40%	111.96%	102.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	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%	-	-
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%	-	-
Horiz. %	-	1,453.39%	119.32%	83.23%	48.92%	110.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	7.14%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.37%	2.37%	-	-
Horiz. %	151.38%	141.65%	148.02%	132.40%	111.96%	102.37%	100.00%	-
NOSH	905,350	888,501	689,572	689,505	611,401	607,876	607,523	6.86%
YoY %	1.90%	28.85%	0.01%	12.77%	0.58%	0.06%	-	-
Horiz. %	149.02%	146.25%	113.51%	113.49%	100.64%	100.06%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.40%	7.82%	22.27%	24.56%	41.69%	23.40%	23.59%	-
YoY %	-43.73%	-64.89%	-9.32%	-41.09%	78.16%	-0.81%	-	-
Horiz. %	18.65%	33.15%	94.40%	104.11%	176.73%	99.19%	100.00%	-
ROE	-0.74%	0.16%	4.69%	4.80%	9.01%	4.37%	4.93%	-
YoY %	-562.50%	-96.59%	-2.29%	-46.73%	106.18%	-11.36%	-	-
Horiz. %	-15.01%	3.25%	95.13%	97.36%	182.76%	88.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	96.87	112.48	191.05	180.13	181.76	194.96	217.29	-12.58%
YoY %	-13.88%	-41.13%	6.06%	-0.90%	-6.77%	-10.28%	-	-
Horiz. %	44.58%	51.76%	87.92%	82.90%	83.65%	89.72%	100.00%	-
EPS	-3.00	0.66	24.16	23.10	39.28	17.42	19.22	-
YoY %	-554.55%	-97.27%	4.59%	-41.19%	125.49%	-9.37%	-	-
Horiz. %	-15.61%	3.43%	125.70%	120.19%	204.37%	90.63%	100.00%	-
DPS	0.00	2.00	6.00	4.00	4.00	4.00	4.00	-
YoY %	0.00%	-66.67%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.056	4.1038	5.1476	4.8074	4.36	3.99	3.90	0.65%
YoY %	-1.16%	-20.28%	7.08%	10.26%	9.27%	2.31%	-	-
Horiz. %	104.00%	105.23%	131.99%	123.27%	111.79%	102.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 689,505
RPS	63.07	67.73	95.84	86.54	81.43	87.26	97.20	-6.94%
YoY %	-6.88%	-29.33%	10.75%	6.28%	-6.68%	-10.23%	-	-
Horiz. %	64.89%	69.68%	98.60%	89.03%	83.78%	89.77%	100.00%	-
EPS	-1.95	0.40	12.12	11.10	17.60	7.80	8.60	-
YoY %	-587.50%	-96.70%	9.19%	-36.93%	125.64%	-9.30%	-	-
Horiz. %	-22.67%	4.65%	140.93%	129.07%	204.65%	90.70%	100.00%	-
DPS	0.00	1.20	3.01	1.92	1.79	1.79	1.79	-
YoY %	0.00%	-60.13%	56.77%	7.26%	0.00%	0.00%	-	-
Horiz. %	0.00%	67.04%	168.16%	107.26%	100.00%	100.00%	100.00%	-
NAPS	2.641	2.4712	2.5823	2.3098	1.9532	1.7858	1.7445	7.14%
YoY %	6.87%	-4.30%	11.80%	18.26%	9.37%	2.37%	-	-
Horiz. %	151.39%	141.66%	148.03%	132.40%	111.96%	102.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.05	2.67	2.80	2.92	2.90	2.64	2.23	-
P/RPS	2.12	2.37	1.47	1.62	1.60	1.35	1.03	12.77%
YoY %	-10.55%	61.22%	-9.26%	1.25%	18.52%	31.07%	-	-
Horiz. %	205.83%	230.10%	142.72%	157.28%	155.34%	131.07%	100.00%	-
P/EPS	-68.48	403.77	11.59	12.64	7.38	15.15	11.60	-
YoY %	-116.96%	3,383.78%	-8.31%	71.27%	-51.29%	30.60%	-	-
Horiz. %	-590.34%	3,480.78%	99.91%	108.97%	63.62%	130.60%	100.00%	-
EY	-1.46	0.25	8.63	7.91	13.54	6.60	8.62	-
YoY %	-684.00%	-97.10%	9.10%	-41.58%	105.15%	-23.43%	-	-
Horiz. %	-16.94%	2.90%	100.12%	91.76%	157.08%	76.57%	100.00%	-
DY	0.00	0.75	2.14	1.37	1.38	1.52	1.79	-
YoY %	0.00%	-64.95%	56.20%	-0.72%	-9.21%	-15.08%	-	-
Horiz. %	0.00%	41.90%	119.55%	76.54%	77.09%	84.92%	100.00%	-
P/NAPS	0.51	0.65	0.54	0.61	0.67	0.66	0.57	-1.83%
YoY %	-21.54%	20.37%	-11.48%	-8.96%	1.52%	15.79%	-	-
Horiz. %	89.47%	114.04%	94.74%	107.02%	117.54%	115.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	-
Price	1.96	2.62	2.75	2.80	2.67	2.59	2.15	-
P/RPS	2.02	2.33	1.44	1.55	1.47	1.33	0.99	12.60%
YoY %	-13.30%	61.81%	-7.10%	5.44%	10.53%	34.34%	-	-
Horiz. %	204.04%	235.35%	145.45%	156.57%	148.48%	134.34%	100.00%	-
P/EPS	-65.47	396.21	11.38	12.12	6.80	14.87	11.19	-
YoY %	-116.52%	3,381.63%	-6.11%	78.24%	-54.27%	32.89%	-	-
Horiz. %	-585.08%	3,540.75%	101.70%	108.31%	60.77%	132.89%	100.00%	-
EY	-1.53	0.25	8.79	8.25	14.71	6.73	8.94	-
YoY %	-712.00%	-97.16%	6.55%	-43.92%	118.57%	-24.72%	-	-
Horiz. %	-17.11%	2.80%	98.32%	92.28%	164.54%	75.28%	100.00%	-
DY	0.00	0.76	2.18	1.43	1.50	1.54	1.86	-
YoY %	0.00%	-65.14%	52.45%	-4.67%	-2.60%	-17.20%	-	-
Horiz. %	0.00%	40.86%	117.20%	76.88%	80.65%	82.80%	100.00%	-
P/NAPS	0.48	0.64	0.53	0.58	0.61	0.65	0.55	-2.24%
YoY %	-25.00%	20.75%	-8.62%	-4.92%	-6.15%	18.18%	-	-
Horiz. %	87.27%	116.36%	96.36%	105.45%	110.91%	118.18%	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