[IGBB] YoY Cumulative 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- 29.94%

YoY- 4.39%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	739,750	1,015,181	940,909	838,860	943,279	961,675	967,724	-4.37%
YoY %	-27.13%	7.89%	12.17%	-11.07%	-1.91%	-0.63%	-	-
Horiz. %	76.44%	104.90%	97.23%	86.68%	97.47%	99.37%	100.00%	-
PBT	125,975	332,436	338,900	357,485	407,963	312,190	336,517	-15.09%
YoY %	-62.11%	-1.91%	-5.20%	-12.37%	30.68%	-7.23%	-	-
Horiz. %	37.43%	98.79%	100.71%	106.23%	121.23%	92.77%	100.00%	-
Tax	-39,098	-78,585	-87,479	-40,827	-64,002	-90,720	-79,163	-11.08%
YoY %	50.25%	10.17%	-114.27%	36.21%	29.45%	-14.60%	-	-
Horiz. %	49.39%	99.27%	110.50%	51.57%	80.85%	114.60%	100.00%	-
NP	86,877	253,851	251,421	316,658	343,961	221,470	257,354	-16.54%
YoY %	-65.78%	0.97%	-20.60%	-7.94%	55.31%	-13.94%	-	-
Horiz. %	33.76%	98.64%	97.69%	123.04%	133.65%	86.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,691	148,764	143,637	155,261	148,738	80,875	56,833	-16.17%
YoY %	-86.76%	3.57%	-7.49%	4.39%	83.91%	42.30%	-	-
Horiz. %	34.65%	261.76%	252.74%	273.19%	261.71%	142.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.04%	23.64%	25.81%	11.42%	15.69%	29.06%	23.52%	-
YoY %	31.30%	-8.41%	126.01%	-27.21%	-46.01%	23.55%	-	-
Horiz. %	131.97%	100.51%	109.74%	48.55%	66.71%	123.55%	100.00%	-
Total Cost	652,873	761,330	689,488	522,202	599,318	740,205	710,370	-1.39%
YoY %	-14.25%	10.42%	32.03%	-12.87%	-19.03%	4.20%	-	-
Horiz. %	91.91%	107.17%	97.06%	73.51%	84.37%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,415,251	3,556,533	3,245,183	2,676,913	2,516,450	2,375,817	1,776,031	11.50%
YoY %	-3.97%	9.59%	21.23%	6.38%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.72%	141.69%	133.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	8,370	20,414	13,260	12,167	12,156	12,152	-	-
YoY %	-59.00%	53.95%	8.98%	0.09%	0.03%	0.00%	-	-
Horiz. %	68.88%	167.99%	109.12%	100.12%	100.03%	100.00%	-	-
Div Payout %	42.51%	13.72%	9.23%	7.84%	8.17%	15.03%	-	-
YoY %	209.84%	48.65%	17.73%	-4.04%	-45.64%	0.00%	-	-
Horiz. %	282.83%	91.28%	61.41%	52.16%	54.36%	100.00%	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,415,251	3,556,533	3,245,183	2,676,913	2,516,450	2,375,817	1,776,031	11.50%
YoY %	-3.97%	9.59%	21.23%	6.38%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.72%	141.69%	133.77%	100.00%	-
NOSH	888,502	689,828	689,519	608,389	607,838	607,625	602,044	6.69%
YoY %	28.80%	0.04%	13.34%	0.09%	0.04%	0.93%	-	-
Horiz. %	147.58%	114.58%	114.53%	101.05%	100.96%	100.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	11.74%	25.01%	26.72%	37.75%	36.46%	23.03%	26.59%	-
YoY %	-53.06%	-6.40%	-29.22%	3.54%	58.32%	-13.39%	-	-
Horiz. %	44.15%	94.06%	100.49%	141.97%	137.12%	86.61%	100.00%	-
ROE	0.58%	4.18%	4.43%	5.80%	5.91%	3.40%	3.20%	-
YoY %	-86.12%	-5.64%	-23.62%	-1.86%	73.82%	6.25%	-	-
Horiz. %	18.12%	130.62%	138.44%	181.25%	184.69%	106.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	88.38	149.19	141.91	137.88	155.19	158.27	160.74	-9.48%
YoY %	-40.76%	5.13%	2.92%	-11.15%	-1.95%	-1.54%	-	-
Horiz. %	54.98%	92.81%	88.29%	85.78%	96.55%	98.46%	100.00%	-
EPS	2.35	21.86	21.66	25.52	24.47	13.31	9.44	-20.66%
YoY %	-89.25%	0.92%	-15.13%	4.29%	83.85%	41.00%	-	-
Horiz. %	24.89%	231.57%	229.45%	270.34%	259.22%	141.00%	100.00%	-
DPS	1.00	3.00	2.00	2.00	2.00	2.00	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	4.0803	5.2265	4.8944	4.40	4.14	3.91	2.95	5.54%
YoY %	-21.93%	6.79%	11.24%	6.28%	5.88%	32.54%	-	-
Horiz. %	138.32%	177.17%	165.91%	149.15%	140.34%	132.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 608,333
RPS	55.61	76.32	70.74	63.07	70.92	72.30	72.75	-4.37%
YoY %	-27.14%	7.89%	12.16%	-11.07%	-1.91%	-0.62%	-	-
Horiz. %	76.44%	104.91%	97.24%	86.69%	97.48%	99.38%	100.00%	-
EPS	1.48	11.18	10.80	11.67	11.18	6.08	4.27	-16.17%
YoY %	-86.76%	3.52%	-7.46%	4.38%	83.88%	42.39%	-	-
Horiz. %	34.66%	261.83%	252.93%	273.30%	261.83%	142.39%	100.00%	-
DPS	0.63	1.53	1.00	0.91	0.91	0.91	0.00	-
YoY %	-58.82%	53.00%	9.89%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.23%	168.13%	109.89%	100.00%	100.00%	100.00%	-	-
NAPS	2.5676	2.6738	2.4397	2.0125	1.8919	1.7861	1.3352	11.50%
YoY %	-3.97%	9.60%	21.23%	6.37%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.73%	141.69%	133.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
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	2.93	1.87	1.83	1.95	1.73	1.40	1.48	12.04%
YoY %	56.68%	2.19%	-6.15%	12.72%	23.57%	-5.41%	-	-
Horiz. %	197.97%	126.35%	123.65%	131.76%	116.89%	94.59%	100.00%	-
P/EPS	110.09	12.76	12.00	10.54	10.95	16.60	25.21	27.81%
YoY %	762.77%	6.33%	13.85%	-3.74%	-34.04%	-34.15%	-	-
Horiz. %	436.69%	50.61%	47.60%	41.81%	43.44%	65.85%	100.00%	-
EY	0.91	7.84	8.33	9.49	9.13	6.02	3.97	-21.75%
YoY %	-88.39%	-5.88%	-12.22%	3.94%	51.66%	51.64%	-	-
Horiz. %	22.92%	197.48%	209.82%	239.04%	229.97%	151.64%	100.00%	-
DY	0.39	1.08	0.77	0.74	0.75	0.90	0.00	-
YoY %	-63.89%	40.26%	4.05%	-1.33%	-16.67%	0.00%	-	-
Horiz. %	43.33%	120.00%	85.56%	82.22%	83.33%	100.00%	-	-
P/NAPS	0.63	0.53	0.53	0.61	0.65	0.57	0.81	-4.09%
YoY %	18.87%	0.00%	-13.11%	-6.15%	14.04%	-29.63%	-	-
Horiz. %	77.78%	65.43%	65.43%	75.31%	80.25%	70.37%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
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	2.98	1.81	1.84	2.17	1.59	1.63	1.65	10.34%
YoY %	64.64%	-1.63%	-15.21%	36.48%	-2.45%	-1.21%	-	-
Horiz. %	180.61%	109.70%	111.52%	131.52%	96.36%	98.79%	100.00%	-
P/EPS	111.79	12.35	12.05	11.72	10.09	19.38	28.07	25.87%
YoY %	805.18%	2.49%	2.82%	16.15%	-47.94%	-30.96%	-	-
Horiz. %	398.25%	44.00%	42.93%	41.75%	35.95%	69.04%	100.00%	-
EY	0.89	8.10	8.30	8.54	9.91	5.16	3.56	-20.61%
YoY %	-89.01%	-2.41%	-2.81%	-13.82%	92.05%	44.94%	-	-
Horiz. %	25.00%	227.53%	233.15%	239.89%	278.37%	144.94%	100.00%	-
DY	0.38	1.11	0.77	0.67	0.81	0.78	0.00	-
YoY %	-65.77%	44.16%	14.93%	-17.28%	3.85%	0.00%	-	-
Horiz. %	48.72%	142.31%	98.72%	85.90%	103.85%	100.00%	-	-
P/NAPS	0.64	0.52	0.53	0.68	0.60	0.66	0.90	-5.51%
YoY %	23.08%	-1.89%	-22.06%	13.33%	-9.09%	-26.67%	-	-
Horiz. %	71.11%	57.78%	58.89%	75.56%	66.67%	73.33%	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