[IGBB] YoY Cumulative 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- 90.63%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 629,608 739,750 1,015,181 940,909 838,860 943,279 961,675 -6.81%
PBT 53,488 125,975 332,436 338,900 357,485 407,963 312,190 -25.45%
Tax -86,083 -39,098 -78,585 -87,479 -40,827 -64,002 -90,720 -0.86%
NP -32,595 86,877 253,851 251,421 316,658 343,961 221,470 -
-
NP to SH -71,921 19,691 148,764 143,637 155,261 148,738 80,875 -
-
Tax Rate 160.94% 31.04% 23.64% 25.81% 11.42% 15.69% 29.06% -
Total Cost 662,203 652,873 761,330 689,488 522,202 599,318 740,205 -1.83%
-
Net Worth 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 2,516,450 2,375,817 7.64%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 17,774 8,370 20,414 13,260 12,167 12,156 12,152 6.53%
Div Payout % 0.00% 42.51% 13.72% 9.23% 7.84% 8.17% 15.03% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 2,516,450 2,375,817 7.64%
NOSH 905,350 888,502 689,828 689,519 608,389 607,838 607,625 6.86%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -5.18% 11.74% 25.01% 26.72% 37.75% 36.46% 23.03% -
ROE -1.94% 0.58% 4.18% 4.43% 5.80% 5.91% 3.40% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 70.84 88.38 149.19 141.91 137.88 155.19 158.27 -12.52%
EPS -8.09 2.35 21.86 21.66 25.52 24.47 13.31 -
DPS 2.00 1.00 3.00 2.00 2.00 2.00 2.00 0.00%
NAPS 4.1612 4.0803 5.2265 4.8944 4.40 4.14 3.91 1.04%
Adjusted Per Share Value based on latest NOSH - 689,519
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 46.36 54.47 74.75 69.28 61.77 69.45 70.81 -6.80%
EPS -5.30 1.45 10.95 10.58 11.43 10.95 5.95 -
DPS 1.31 0.62 1.50 0.98 0.90 0.90 0.89 6.64%
NAPS 2.7229 2.5147 2.6187 2.3894 1.971 1.8529 1.7493 7.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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 2.68 2.93 1.87 1.83 1.95 1.73 1.40 11.41%
P/EPS -23.48 110.09 12.76 12.00 10.54 10.95 16.60 -
EY -4.26 0.91 7.84 8.33 9.49 9.13 6.02 -
DY 1.05 0.39 1.08 0.77 0.74 0.75 0.90 2.60%
P/NAPS 0.46 0.63 0.53 0.53 0.61 0.65 0.57 -3.50%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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 2.71 2.98 1.81 1.84 2.17 1.59 1.63 8.83%
P/EPS -23.73 111.79 12.35 12.05 11.72 10.09 19.38 -
EY -4.21 0.89 8.10 8.30 8.54 9.91 5.16 -
DY 1.04 0.38 1.11 0.77 0.67 0.81 0.78 4.90%
P/NAPS 0.46 0.64 0.52 0.53 0.68 0.60 0.66 -5.83%

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