[IGBB] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 15.78%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 930,053 1,016,417 1,442,672 1,302,011 1,201,528 1,255,473 1,276,430 -5.13%
PBT 351,405 147,663 463,099 480,591 491,318 482,908 390,379 -1.73%
Tax -112,080 -48,868 -96,906 -89,076 -59,548 -83,022 -103,486 1.33%
NP 239,325 98,795 366,193 391,515 431,770 399,886 286,893 -2.97%
-
NP to SH 161,845 9,250 208,665 235,643 215,143 165,027 109,105 6.78%
-
Tax Rate 31.89% 33.09% 20.93% 18.53% 12.12% 17.19% 26.51% -
Total Cost 690,728 917,622 1,076,479 910,496 769,758 855,587 989,537 -5.81%
-
Net Worth 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 7.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 151,173 16,356 20,439 13,050 12,168 12,151 12,163 52.13%
Div Payout % 93.41% 176.83% 9.80% 5.54% 5.66% 7.36% 11.15% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 7.66%
NOSH 905,350 888,502 690,152 689,519 611,474 610,891 607,096 6.88%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.73% 9.72% 25.38% 30.07% 35.94% 31.85% 22.48% -
ROE 4.28% 0.27% 5.78% 7.06% 7.94% 6.46% 4.49% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 104.44 119.83 211.97 194.69 197.43 206.51 210.25 -10.99%
EPS 18.17 1.09 30.66 35.24 35.35 27.14 17.97 0.18%
DPS 17.00 1.93 3.00 1.95 2.00 2.00 2.00 42.81%
NAPS 4.2493 4.0972 5.3037 4.9882 4.45 4.20 4.00 1.01%
Adjusted Per Share Value based on latest NOSH - 689,519
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 69.92 76.41 108.46 97.88 90.33 94.39 95.96 -5.13%
EPS 12.17 0.70 15.69 17.72 16.17 12.41 8.20 6.79%
DPS 11.37 1.23 1.54 0.98 0.91 0.91 0.91 52.27%
NAPS 2.8449 2.6127 2.7138 2.508 2.0361 1.9197 1.8257 7.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.96 2.58 3.61 2.48 2.96 2.52 2.28 -
P/RPS 1.88 2.15 1.70 1.27 1.50 1.22 1.08 9.66%
P/EPS 10.78 236.58 11.77 7.04 8.37 9.28 12.69 -2.67%
EY 9.27 0.42 8.49 14.21 11.94 10.77 7.88 2.74%
DY 8.67 0.75 0.83 0.79 0.68 0.79 0.88 46.36%
P/NAPS 0.46 0.63 0.68 0.50 0.67 0.60 0.57 -3.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 19/02/20 26/02/19 13/02/18 23/02/17 26/02/16 -
Price 1.93 2.60 3.32 2.50 3.10 2.50 2.27 -
P/RPS 1.85 2.17 1.57 1.28 1.57 1.21 1.08 9.37%
P/EPS 10.62 238.41 10.83 7.10 8.77 9.21 12.63 -2.84%
EY 9.42 0.42 9.23 14.09 11.40 10.86 7.92 2.93%
DY 8.81 0.74 0.90 0.78 0.65 0.80 0.88 46.75%
P/NAPS 0.45 0.63 0.63 0.50 0.70 0.60 0.57 -3.85%

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