[IGBB] YoY TTM 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- 19.02%

YoY- 18.64%

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
TTM Result
Revenue	906,275	1,167,241	1,376,282	1,303,578	1,151,054	1,258,034	1,288,792	-5.69%
YoY %	-22.36%	-15.19%	5.58%	13.25%	-8.50%	-2.39%	-	-
Horiz. %	70.32%	90.57%	106.79%	101.15%	89.31%	97.61%	100.00%	-
PBT	75,176	256,638	474,127	472,733	432,430	486,152	429,666	-25.19%
YoY %	-70.71%	-45.87%	0.29%	9.32%	-11.05%	13.15%	-	-
Horiz. %	17.50%	59.73%	110.35%	110.02%	100.64%	113.15%	100.00%	-
Tax	-95,853	-57,419	-80,182	-106,200	-59,847	-76,768	-116,114	-3.14%
YoY %	-66.94%	28.39%	24.50%	-77.45%	22.04%	33.89%	-	-
Horiz. %	82.55%	49.45%	69.05%	91.46%	51.54%	66.11%	100.00%	-
NP	-20,677	199,219	393,945	366,533	372,583	409,384	313,552	-
YoY %	-110.38%	-49.43%	7.48%	-1.62%	-8.99%	30.56%	-	-
Horiz. %	-6.59%	63.54%	125.64%	116.90%	118.83%	130.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-82,362	79,592	240,770	203,519	171,550	176,968	126,575	-
YoY %	-203.48%	-66.94%	18.30%	18.64%	-3.06%	39.81%	-	-
Horiz. %	-65.07%	62.88%	190.22%	160.79%	135.53%	139.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	127.50%	22.37%	16.91%	22.47%	13.84%	15.79%	27.02%	-
YoY %	469.96%	32.29%	-24.74%	62.36%	-12.35%	-41.56%	-	-
Horiz. %	471.87%	82.79%	62.58%	83.16%	51.22%	58.44%	100.00%	-
Total Cost	926,952	968,022	982,337	937,045	778,471	848,650	975,240	-0.84%
YoY %	-4.24%	-1.46%	4.83%	20.37%	-8.27%	-12.98%	-	-
Horiz. %	95.05%	99.26%	100.73%	96.08%	79.82%	87.02%	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	2,676,666	2,516,363	2,376,857	7.63%
YoY %	8.28%	-3.97%	9.59%	21.24%	6.37%	5.87%	-	-
Horiz. %	155.59%	143.69%	149.63%	136.53%	112.61%	105.87%	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	106,645	16,356	20,439	13,050	12,168	12,151	12,163	43.55%
YoY %	552.02%	-19.98%	56.62%	7.25%	0.14%	-0.10%	-	-
Horiz. %	876.80%	134.47%	168.04%	107.29%	100.04%	99.90%	100.00%	-
Div Payout %	0.00%	20.55%	8.49%	6.41%	7.09%	6.87%	9.61%	-
YoY %	0.00%	142.05%	32.45%	-9.59%	3.20%	-28.51%	-	-
Horiz. %	0.00%	213.84%	88.35%	66.70%	73.78%	71.49%	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	2,676,666	2,516,363	2,376,857	7.63%
YoY %	8.28%	-3.97%	9.59%	21.24%	6.37%	5.87%	-	-
Horiz. %	155.59%	143.69%	149.63%	136.53%	112.61%	105.87%	100.00%	-
NOSH	905,350	888,502	689,828	689,519	608,333	607,817	607,891	6.85%
YoY %	1.90%	28.80%	0.04%	13.35%	0.08%	-0.01%	-	-
Horiz. %	148.93%	146.16%	113.48%	113.43%	100.07%	99.99%	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	-2.28%	17.07%	28.62%	28.12%	32.37%	32.54%	24.33%	-
YoY %	-113.36%	-40.36%	1.78%	-13.13%	-0.52%	33.74%	-	-
Horiz. %	-9.37%	70.16%	117.63%	115.58%	133.05%	133.74%	100.00%	-
ROE	-2.23%	2.33%	6.77%	6.27%	6.41%	7.03%	5.33%	-
YoY %	-195.71%	-65.58%	7.97%	-2.18%	-8.82%	31.89%	-	-
Horiz. %	-41.84%	43.71%	127.02%	117.64%	120.26%	131.89%	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	101.98	139.45	202.25	196.61	189.21	206.98	212.01	-11.47%
YoY %	-26.87%	-31.05%	2.87%	3.91%	-8.59%	-2.37%	-	-
Horiz. %	48.10%	65.78%	95.40%	92.74%	89.25%	97.63%	100.00%	-
EPS	-9.27	9.51	35.38	30.69	28.20	29.12	20.82	-
YoY %	-197.48%	-73.12%	15.28%	8.83%	-3.16%	39.87%	-	-
Horiz. %	-44.52%	45.68%	169.93%	147.41%	135.45%	139.87%	100.00%	-
DPS	12.00	1.95	3.00	1.97	2.00	2.00	2.00	34.76%
YoY %	515.38%	-35.00%	52.28%	-1.50%	0.00%	0.00%	-	-
Horiz. %	600.00%	97.50%	150.00%	98.50%	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	68.13	87.75	103.47	98.00	86.54	94.58	96.89	-5.69%
YoY %	-22.36%	-15.19%	5.58%	13.24%	-8.50%	-2.38%	-	-
Horiz. %	70.32%	90.57%	106.79%	101.15%	89.32%	97.62%	100.00%	-
EPS	-6.19	5.98	18.10	15.30	12.90	13.30	9.52	-
YoY %	-203.51%	-66.96%	18.30%	18.60%	-3.01%	39.71%	-	-
Horiz. %	-65.02%	62.82%	190.13%	160.71%	135.50%	139.71%	100.00%	-
DPS	8.02	1.23	1.54	0.98	0.91	0.91	0.91	43.67%
YoY %	552.03%	-20.13%	57.14%	7.69%	0.00%	0.00%	-	-
Horiz. %	881.32%	135.16%	169.23%	107.69%	100.00%	100.00%	100.00%	-
NAPS	2.7802	2.5676	2.6738	2.4397	2.0123	1.8918	1.7869	7.63%
YoY %	8.28%	-3.97%	9.60%	21.24%	6.37%	5.87%	-	-
Horiz. %	155.59%	143.69%	149.63%	136.53%	112.61%	105.87%	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	1.86	1.86	1.38	1.32	1.42	1.29	1.04	10.16%
YoY %	0.00%	34.78%	4.55%	-7.04%	10.08%	24.04%	-	-
Horiz. %	178.85%	178.85%	132.69%	126.92%	136.54%	124.04%	100.00%	-
P/EPS	-20.50	27.24	7.89	8.47	9.54	9.20	10.61	-
YoY %	-175.26%	245.25%	-6.85%	-11.22%	3.70%	-13.29%	-	-
Horiz. %	-193.21%	256.74%	74.36%	79.83%	89.92%	86.71%	100.00%	-
EY	-4.88	3.67	12.68	11.81	10.48	10.86	9.42	-
YoY %	-232.97%	-71.06%	7.37%	12.69%	-3.50%	15.29%	-	-
Horiz. %	-51.80%	38.96%	134.61%	125.37%	111.25%	115.29%	100.00%	-
DY	6.32	0.75	1.08	0.76	0.74	0.75	0.90	38.34%
YoY %	742.67%	-30.56%	42.11%	2.70%	-1.33%	-16.67%	-	-
Horiz. %	702.22%	83.33%	120.00%	84.44%	82.22%	83.33%	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	1.88	1.89	1.33	1.33	1.58	1.19	1.22	7.46%
YoY %	-0.53%	42.11%	0.00%	-15.82%	32.77%	-2.46%	-	-
Horiz. %	154.10%	154.92%	109.02%	109.02%	129.51%	97.54%	100.00%	-
P/EPS	-20.72	27.66	7.63	8.50	10.60	8.48	12.39	-
YoY %	-174.91%	262.52%	-10.24%	-19.81%	25.00%	-31.56%	-	-
Horiz. %	-167.23%	223.24%	61.58%	68.60%	85.55%	68.44%	100.00%	-
EY	-4.83	3.62	13.10	11.76	9.43	11.79	8.07	-
YoY %	-233.43%	-72.37%	11.39%	24.71%	-20.02%	46.10%	-	-
Horiz. %	-59.85%	44.86%	162.33%	145.72%	116.85%	146.10%	100.00%	-
DY	6.25	0.74	1.11	0.75	0.67	0.81	0.78	41.41%
YoY %	744.59%	-33.33%	48.00%	11.94%	-17.28%	3.85%	-	-
Horiz. %	801.28%	94.87%	142.31%	96.15%	85.90%	103.85%	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