[IGBB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

14-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 27.09%

YoY- -7.49%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	839,477	986,333	1,353,574	1,254,545	1,118,480	1,257,705	1,282,233	-6.81%
YoY %	-14.89%	-27.13%	7.89%	12.17%	-11.07%	-1.91%	-	-
Horiz. %	65.47%	76.92%	105.56%	97.84%	87.23%	98.09%	100.00%	-
PBT	71,317	167,966	443,248	451,866	476,646	543,950	416,253	-25.45%
YoY %	-57.54%	-62.11%	-1.91%	-5.20%	-12.37%	30.68%	-	-
Horiz. %	17.13%	40.35%	106.49%	108.56%	114.51%	130.68%	100.00%	-
Tax	-114,777	-52,130	-104,780	-116,638	-54,436	-85,336	-120,960	-0.86%
YoY %	-120.17%	50.25%	10.17%	-114.27%	36.21%	29.45%	-	-
Horiz. %	94.89%	43.10%	86.62%	96.43%	45.00%	70.55%	100.00%	-
NP	-43,460	115,836	338,468	335,228	422,210	458,614	295,293	-
YoY %	-137.52%	-65.78%	0.97%	-20.60%	-7.94%	55.31%	-	-
Horiz. %	-14.72%	39.23%	114.62%	113.52%	142.98%	155.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-95,894	26,254	198,352	191,516	207,014	198,317	107,833	-
YoY %	-465.25%	-86.76%	3.57%	-7.49%	4.39%	83.91%	-	-
Horiz. %	-88.93%	24.35%	183.94%	177.60%	191.98%	183.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	160.94%	31.04%	23.64%	25.81%	11.42%	15.69%	29.06%	-
YoY %	418.49%	31.30%	-8.41%	126.01%	-27.21%	-46.01%	-	-
Horiz. %	553.82%	106.81%	81.35%	88.82%	39.30%	53.99%	100.00%	-
Total Cost	882,937	870,497	1,015,106	919,317	696,269	799,090	986,940	-1.83%
YoY %	1.43%	-14.25%	10.42%	32.03%	-12.87%	-19.03%	-	-
Horiz. %	89.46%	88.20%	102.85%	93.15%	70.55%	80.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,698,120	3,415,251	3,556,533	3,245,183	2,676,913	2,516,449	2,375,816	7.64%
YoY %	8.28%	-3.97%	9.59%	21.23%	6.38%	5.92%	-	-
Horiz. %	155.66%	143.75%	149.70%	136.59%	112.67%	105.92%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	23,699	11,160	27,219	17,681	16,223	16,209	16,203	6.53%
YoY %	112.36%	-59.00%	53.94%	8.99%	0.09%	0.04%	-	-
Horiz. %	146.26%	68.88%	167.99%	109.12%	100.12%	100.04%	100.00%	-
Div Payout %	0.00%	42.51%	13.72%	9.23%	7.84%	8.17%	15.03%	-
YoY %	0.00%	209.84%	48.65%	17.73%	-4.04%	-45.64%	-	-
Horiz. %	0.00%	282.83%	91.28%	61.41%	52.16%	54.36%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	3,698,120	3,415,251	3,556,533	3,245,183	2,676,913	2,516,449	2,375,816	7.64%
YoY %	8.28%	-3.97%	9.59%	21.23%	6.38%	5.92%	-	-
Horiz. %	155.66%	143.75%	149.70%	136.59%	112.67%	105.92%	100.00%	-
NOSH	905,350	888,502	689,828	689,519	608,389	607,838	607,625	6.86%
YoY %	1.90%	28.80%	0.04%	13.34%	0.09%	0.04%	-	-
Horiz. %	149.00%	146.23%	113.53%	113.48%	100.13%	100.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-5.18%	11.74%	25.01%	26.72%	37.75%	36.46%	23.03%	-
YoY %	-144.12%	-53.06%	-6.40%	-29.22%	3.54%	58.32%	-	-
Horiz. %	-22.49%	50.98%	108.60%	116.02%	163.92%	158.32%	100.00%	-
ROE	-2.59%	0.77%	5.58%	5.90%	7.73%	7.88%	4.54%	-
YoY %	-436.36%	-86.20%	-5.42%	-23.67%	-1.90%	73.57%	-	-
Horiz. %	-57.05%	16.96%	122.91%	129.96%	170.26%	173.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	94.46	117.84	198.91	189.21	183.84	206.91	211.02	-12.52%
YoY %	-19.84%	-40.76%	5.13%	2.92%	-11.15%	-1.95%	-	-
Horiz. %	44.76%	55.84%	94.26%	89.66%	87.12%	98.05%	100.00%	-
EPS	-10.79	3.13	29.15	28.88	34.03	32.63	17.75	-
YoY %	-444.73%	-89.26%	0.93%	-15.13%	4.29%	83.83%	-	-
Horiz. %	-60.79%	17.63%	164.23%	162.70%	191.72%	183.83%	100.00%	-
DPS	2.67	1.33	4.00	2.67	2.67	2.67	2.67	0.00%
YoY %	100.75%	-66.75%	49.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	49.81%	149.81%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.1612	4.0803	5.2265	4.8944	4.40	4.14	3.91	1.04%
YoY %	1.98%	-21.93%	6.79%	11.24%	6.28%	5.88%	-	-
Horiz. %	106.42%	104.36%	133.67%	125.18%	112.53%	105.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 689,519
RPS	63.11	74.15	101.76	94.32	84.09	94.55	96.40	-6.81%
YoY %	-14.89%	-27.13%	7.89%	12.17%	-11.06%	-1.92%	-	-
Horiz. %	65.47%	76.92%	105.56%	97.84%	87.23%	98.08%	100.00%	-
EPS	-7.21	1.97	14.91	14.40	15.56	14.91	8.11	-
YoY %	-465.99%	-86.79%	3.54%	-7.46%	4.36%	83.85%	-	-
Horiz. %	-88.90%	24.29%	183.85%	177.56%	191.86%	183.85%	100.00%	-
DPS	1.78	0.84	2.05	1.33	1.22	1.22	1.22	6.49%
YoY %	111.90%	-59.02%	54.14%	9.02%	0.00%	0.00%	-	-
Horiz. %	145.90%	68.85%	168.03%	109.02%	100.00%	100.00%	100.00%	-
NAPS	2.7802	2.5676	2.6738	2.4397	2.0125	1.8919	1.7861	7.64%
YoY %	8.28%	-3.97%	9.60%	21.23%	6.37%	5.92%	-	-
Horiz. %	155.66%	143.75%	149.70%	136.59%	112.68%	105.92%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.90	2.59	2.79	2.60	2.69	2.68	2.21	-
P/RPS	2.01	2.20	1.40	1.37	1.46	1.30	1.05	11.41%
YoY %	-8.64%	57.14%	2.19%	-6.16%	12.31%	23.81%	-	-
Horiz. %	191.43%	209.52%	133.33%	130.48%	139.05%	123.81%	100.00%	-
P/EPS	-17.61	82.57	9.57	9.00	7.91	8.21	12.45	-
YoY %	-121.33%	762.80%	6.33%	13.78%	-3.65%	-34.06%	-	-
Horiz. %	-141.45%	663.21%	76.87%	72.29%	63.53%	65.94%	100.00%	-
EY	-5.68	1.21	10.45	11.11	12.65	12.17	8.03	-
YoY %	-569.42%	-88.42%	-5.94%	-12.17%	3.94%	51.56%	-	-
Horiz. %	-70.73%	15.07%	130.14%	138.36%	157.53%	151.56%	100.00%	-
DY	1.40	0.51	1.43	1.03	0.99	1.00	1.21	2.45%
YoY %	174.51%	-64.34%	38.83%	4.04%	-1.00%	-17.36%	-	-
Horiz. %	115.70%	42.15%	118.18%	85.12%	81.82%	82.64%	100.00%	-
P/NAPS	0.46	0.63	0.53	0.53	0.61	0.65	0.57	-3.50%
YoY %	-26.98%	18.87%	0.00%	-13.11%	-6.15%	14.04%	-	-
Horiz. %	80.70%	110.53%	92.98%	92.98%	107.02%	114.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	19/11/20	21/11/19	14/11/18	22/11/17	23/11/16	26/11/15	-
Price	1.92	2.63	2.70	2.61	2.99	2.47	2.58	-
P/RPS	2.03	2.23	1.36	1.38	1.63	1.19	1.22	8.84%
YoY %	-8.97%	63.97%	-1.45%	-15.34%	36.97%	-2.46%	-	-
Horiz. %	166.39%	182.79%	111.48%	113.11%	133.61%	97.54%	100.00%	-
P/EPS	-17.79	83.85	9.26	9.04	8.79	7.57	14.54	-
YoY %	-121.22%	805.51%	2.43%	2.84%	16.12%	-47.94%	-	-
Horiz. %	-122.35%	576.69%	63.69%	62.17%	60.45%	52.06%	100.00%	-
EY	-5.62	1.19	10.80	11.07	11.38	13.21	6.88	-
YoY %	-572.27%	-88.98%	-2.44%	-2.72%	-13.85%	92.01%	-	-
Horiz. %	-81.69%	17.30%	156.98%	160.90%	165.41%	192.01%	100.00%	-
DY	1.39	0.51	1.48	1.02	0.89	1.08	1.03	5.11%
YoY %	172.55%	-65.54%	45.10%	14.61%	-17.59%	4.85%	-	-
Horiz. %	134.95%	49.51%	143.69%	99.03%	86.41%	104.85%	100.00%	-
P/NAPS	0.46	0.64	0.52	0.53	0.68	0.60	0.66	-5.83%
YoY %	-28.12%	23.08%	-1.89%	-22.06%	13.33%	-9.09%	-	-
Horiz. %	69.70%	96.97%	78.79%	80.30%	103.03%	90.91%	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