[IGBB] YoY TTM 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- -2.87%

YoY- -26.16%

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
TTM Result
Revenue	984,773	1,251,797	1,365,142	1,236,277	1,215,870	1,208,932	1,309,194	-4.63%
YoY %	-21.33%	-8.30%	10.42%	1.68%	0.57%	-7.66%	-	-
Horiz. %	75.22%	95.62%	104.27%	94.43%	92.87%	92.34%	100.00%	-
PBT	136,121	318,574	479,283	451,811	553,708	339,905	427,834	-17.36%
YoY %	-57.27%	-33.53%	6.08%	-18.40%	62.90%	-20.55%	-	-
Horiz. %	31.82%	74.46%	112.03%	105.60%	129.42%	79.45%	100.00%	-
Tax	-54,451	-61,352	-87,180	-106,246	-61,960	-70,044	-111,477	-11.24%
YoY %	11.25%	29.63%	17.95%	-71.48%	11.54%	37.17%	-	-
Horiz. %	48.85%	55.04%	78.20%	95.31%	55.58%	62.83%	100.00%	-
NP	81,670	257,222	392,103	345,565	491,748	269,861	316,357	-20.18%
YoY %	-68.25%	-34.40%	13.47%	-29.73%	82.22%	-14.70%	-	-
Horiz. %	25.82%	81.31%	123.94%	109.23%	155.44%	85.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,691	129,060	242,604	171,000	231,572	103,668	116,322	-
YoY %	-105.18%	-46.80%	41.87%	-26.16%	123.38%	-10.88%	-	-
Horiz. %	-5.75%	110.95%	208.56%	147.01%	199.08%	89.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.00%	19.26%	18.19%	23.52%	11.19%	20.61%	26.06%	-
YoY %	107.68%	5.88%	-22.66%	110.19%	-45.71%	-20.91%	-	-
Horiz. %	153.49%	73.91%	69.80%	90.25%	42.94%	79.09%	100.00%	-
Total Cost	903,103	994,575	973,039	890,712	724,122	939,071	992,837	-1.56%
YoY %	-9.20%	2.21%	9.24%	23.01%	-22.89%	-5.42%	-	-
Horiz. %	90.96%	100.18%	98.01%	89.71%	72.93%	94.58%	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	2,424,173	2,371,788	7.13%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.43%	2.21%	-	-
Horiz. %	151.23%	141.50%	147.87%	132.26%	111.85%	102.21%	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	20,439	13,050	12,168	12,151	12,163	-
YoY %	-	-19.98%	56.62%	7.25%	0.14%	-0.10%	-	-
Horiz. %	-	134.47%	168.04%	107.29%	100.04%	99.90%	100.00%	-
Div Payout %	-	12.67%	8.43%	7.63%	5.25%	11.72%	10.46%	-
YoY %	-	50.30%	10.48%	45.33%	-55.20%	12.05%	-	-
Horiz. %	-	121.13%	80.59%	72.94%	50.19%	112.05%	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	2,424,173	2,371,788	7.13%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.43%	2.21%	-	-
Horiz. %	151.23%	141.50%	147.87%	132.26%	111.85%	102.21%	100.00%	-
NOSH	905,350	888,501	689,572	689,505	611,401	607,562	608,150	6.85%
YoY %	1.90%	28.85%	0.01%	12.77%	0.63%	-0.10%	-	-
Horiz. %	148.87%	146.10%	113.39%	113.38%	100.53%	99.90%	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	8.29%	20.55%	28.72%	27.95%	40.44%	22.32%	24.16%	-
YoY %	-59.66%	-28.45%	2.75%	-30.89%	81.18%	-7.62%	-	-
Horiz. %	34.31%	85.06%	118.87%	115.69%	167.38%	92.38%	100.00%	-
ROE	-0.19%	3.85%	6.92%	5.45%	8.73%	4.28%	4.90%	-
YoY %	-104.94%	-44.36%	26.97%	-37.57%	103.97%	-12.65%	-	-
Horiz. %	-3.88%	78.57%	141.22%	111.22%	178.16%	87.35%	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	111.36	153.06	200.37	189.46	199.84	198.98	215.27	-10.39%
YoY %	-27.24%	-23.61%	5.76%	-5.19%	0.43%	-7.57%	-	-
Horiz. %	51.73%	71.10%	93.08%	88.01%	92.83%	92.43%	100.00%	-
EPS	-0.76	15.78	35.61	26.21	38.06	17.06	19.13	-
YoY %	-104.82%	-55.69%	35.86%	-31.14%	123.09%	-10.82%	-	-
Horiz. %	-3.97%	82.49%	186.15%	137.01%	198.95%	89.18%	100.00%	-
DPS	0.00	2.00	3.00	2.00	2.00	2.00	2.00	-
YoY %	0.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	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	72.51	92.17	100.52	91.03	89.52	89.01	96.40	-4.63%
YoY %	-21.33%	-8.31%	10.43%	1.69%	0.57%	-7.67%	-	-
Horiz. %	75.22%	95.61%	104.27%	94.43%	92.86%	92.33%	100.00%	-
EPS	-0.49	9.50	17.86	12.59	17.05	7.63	8.56	-
YoY %	-105.16%	-46.81%	41.86%	-26.16%	123.46%	-10.86%	-	-
Horiz. %	-5.72%	110.98%	208.64%	147.08%	199.18%	89.14%	100.00%	-
DPS	0.00	1.20	1.50	0.96	0.90	0.89	0.90	-
YoY %	0.00%	-20.00%	56.25%	6.67%	1.12%	-1.11%	-	-
Horiz. %	0.00%	133.33%	166.67%	106.67%	100.00%	98.89%	100.00%	-
NAPS	2.641	2.4712	2.5823	2.3098	1.9532	1.7849	1.7463	7.13%
YoY %	6.87%	-4.30%	11.80%	18.26%	9.43%	2.21%	-	-
Horiz. %	151.23%	141.51%	147.87%	132.27%	111.85%	102.21%	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	1.84	1.74	1.40	1.54	1.45	1.33	1.04	9.96%
YoY %	5.75%	24.29%	-9.09%	6.21%	9.02%	27.88%	-	-
Horiz. %	176.92%	167.31%	134.62%	148.08%	139.42%	127.88%	100.00%	-
P/EPS	-270.94	16.92	7.86	11.14	7.62	15.47	11.66	-
YoY %	-1,701.30%	115.27%	-29.44%	46.19%	-50.74%	32.68%	-	-
Horiz. %	-2,323.67%	145.11%	67.41%	95.54%	65.35%	132.68%	100.00%	-
EY	-0.37	5.91	12.72	8.97	13.12	6.46	8.58	-
YoY %	-106.26%	-53.54%	41.81%	-31.63%	103.10%	-24.71%	-	-
Horiz. %	-4.31%	68.88%	148.25%	104.55%	152.91%	75.29%	100.00%	-
DY	0.00	0.75	1.07	0.68	0.69	0.76	0.90	-
YoY %	0.00%	-29.91%	57.35%	-1.45%	-9.21%	-15.56%	-	-
Horiz. %	0.00%	83.33%	118.89%	75.56%	76.67%	84.44%	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	1.76	1.71	1.37	1.48	1.34	1.30	1.00	9.87%
YoY %	2.92%	24.82%	-7.43%	10.45%	3.08%	30.00%	-	-
Horiz. %	176.00%	171.00%	137.00%	148.00%	134.00%	130.00%	100.00%	-
P/EPS	-259.05	16.60	7.72	10.68	7.02	15.18	11.24	-
YoY %	-1,660.54%	115.03%	-27.72%	52.14%	-53.75%	35.05%	-	-
Horiz. %	-2,304.72%	147.69%	68.68%	95.02%	62.46%	135.05%	100.00%	-
EY	-0.39	6.02	12.95	9.36	14.25	6.59	8.90	-
YoY %	-106.48%	-53.51%	38.35%	-34.32%	116.24%	-25.96%	-	-
Horiz. %	-4.38%	67.64%	145.51%	105.17%	160.11%	74.04%	100.00%	-
DY	0.00	0.76	1.09	0.71	0.75	0.77	0.93	-
YoY %	0.00%	-30.28%	53.52%	-5.33%	-2.60%	-17.20%	-	-
Horiz. %	0.00%	81.72%	117.20%	76.34%	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