[IGBB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.38%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 986,333 1,353,574 1,254,545 1,118,480 1,257,705 1,282,233 1,290,298 -4.37%
PBT 167,966 443,248 451,866 476,646 543,950 416,253 448,689 -15.09%
Tax -52,130 -104,780 -116,638 -54,436 -85,336 -120,960 -105,550 -11.08%
NP 115,836 338,468 335,228 422,210 458,614 295,293 343,138 -16.54%
-
NP to SH 26,254 198,352 191,516 207,014 198,317 107,833 75,777 -16.18%
-
Tax Rate 31.04% 23.64% 25.81% 11.42% 15.69% 29.06% 23.52% -
Total Cost 870,497 1,015,106 919,317 696,269 799,090 986,940 947,160 -1.39%
-
Net Worth 3,415,251 3,556,533 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 11.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 11,160 27,219 17,681 16,223 16,209 16,203 - -
Div Payout % 42.51% 13.72% 9.23% 7.84% 8.17% 15.03% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,415,251 3,556,533 3,245,183 2,676,913 2,516,449 2,375,816 1,776,031 11.50%
NOSH 888,502 689,828 689,519 608,389 607,838 607,625 602,044 6.69%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.74% 25.01% 26.72% 37.75% 36.46% 23.03% 26.59% -
ROE 0.77% 5.58% 5.90% 7.73% 7.88% 4.54% 4.27% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 117.84 198.91 189.21 183.84 206.91 211.02 214.32 -9.48%
EPS 3.13 29.15 28.88 34.03 32.63 17.75 12.59 -20.68%
DPS 1.33 4.00 2.67 2.67 2.67 2.67 0.00 -
NAPS 4.0803 5.2265 4.8944 4.40 4.14 3.91 2.95 5.54%
Adjusted Per Share Value based on latest NOSH - 608,333
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 72.62 99.66 92.37 82.35 92.60 94.41 95.00 -4.37%
EPS 1.93 14.60 14.10 15.24 14.60 7.94 5.58 -16.20%
DPS 0.82 2.00 1.30 1.19 1.19 1.19 0.00 -
NAPS 2.5147 2.6187 2.3894 1.971 1.8529 1.7493 1.3077 11.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.59 2.79 2.60 2.69 2.68 2.21 2.38 -
P/RPS 2.20 1.40 1.37 1.46 1.30 1.05 1.11 12.06%
P/EPS 82.57 9.57 9.00 7.91 8.21 12.45 18.91 27.81%
EY 1.21 10.45 11.11 12.65 12.17 8.03 5.29 -21.77%
DY 0.51 1.43 1.03 0.99 1.00 1.21 0.00 -
P/NAPS 0.63 0.53 0.53 0.61 0.65 0.57 0.81 -4.09%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 14/11/18 22/11/17 23/11/16 26/11/15 27/11/14 -
Price 2.63 2.70 2.61 2.99 2.47 2.58 2.65 -
P/RPS 2.23 1.36 1.38 1.63 1.19 1.22 1.24 10.26%
P/EPS 83.85 9.26 9.04 8.79 7.57 14.54 21.05 25.87%
EY 1.19 10.80 11.07 11.38 13.21 6.88 4.75 -20.58%
DY 0.51 1.48 1.02 0.89 1.08 1.03 0.00 -
P/NAPS 0.64 0.52 0.53 0.68 0.60 0.66 0.90 -5.51%

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