[IGB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.59%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,090,430 1,014,770 1,002,730 1,019,112 1,150,308 1,156,578 1,085,458 0.30%
PBT 515,677 507,741 510,554 536,376 534,973 594,409 386,332 21.16%
Tax -51,078 -46,556 -9,678 53,220 -79,920 -84,936 -60,364 -10.51%
NP 464,599 461,185 500,876 589,596 455,053 509,473 325,968 26.56%
-
NP to SH 340,885 338,890 383,094 461,004 297,993 338,665 211,770 37.23%
-
Tax Rate 9.91% 9.17% 1.90% -9.92% 14.94% 14.29% 15.62% -
Total Cost 625,831 553,585 501,854 429,516 695,255 647,105 759,490 -12.07%
-
Net Worth 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 66,752 88,996 133,489 - 133,489 88,981 133,524 -36.93%
Div Payout % 19.58% 26.26% 34.85% - 44.80% 26.27% 63.05% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,652,810 4,594,076 4,599,521 4,532,108 4,502,744 4,429,566 4,344,089 4.67%
NOSH 1,365,298 1,365,298 1,364,000 1,364,000 1,364,000 1,334,729 1,335,245 1.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 42.61% 45.45% 49.95% 57.85% 39.56% 44.05% 30.03% -
ROE 7.33% 7.38% 8.33% 10.17% 6.62% 7.65% 4.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 81.68 76.02 75.12 76.34 86.17 86.65 81.29 0.31%
EPS 25.53 25.39 28.70 34.52 22.32 25.37 15.86 37.23%
DPS 5.00 6.67 10.00 0.00 10.00 6.67 10.00 -36.92%
NAPS 3.4851 3.4414 3.4456 3.3951 3.3731 3.3187 3.2534 4.68%
Adjusted Per Share Value based on latest NOSH - 1,365,298
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.52 74.00 73.12 74.31 83.88 84.34 79.15 0.31%
EPS 24.86 24.71 27.94 33.62 21.73 24.70 15.44 37.25%
DPS 4.87 6.49 9.73 0.00 9.73 6.49 9.74 -36.92%
NAPS 3.3929 3.35 3.354 3.3049 3.2834 3.2301 3.1678 4.66%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.96 2.84 2.87 2.95 2.41 2.47 2.45 -
P/RPS 3.62 3.74 3.82 3.86 2.80 2.85 3.01 13.05%
P/EPS 11.59 11.19 10.00 8.54 10.80 9.73 15.45 -17.39%
EY 8.63 8.94 10.00 11.71 9.26 10.27 6.47 21.10%
DY 1.69 2.35 3.48 0.00 4.15 2.70 4.08 -44.34%
P/NAPS 0.85 0.83 0.83 0.87 0.71 0.74 0.75 8.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 09/02/18 21/11/17 22/08/17 23/05/17 21/02/17 23/11/16 25/08/16 -
Price 2.97 2.88 2.83 2.95 2.43 2.48 2.68 -
P/RPS 3.64 3.79 3.77 3.86 2.82 2.86 3.30 6.73%
P/EPS 11.63 11.34 9.86 8.54 10.89 9.77 16.90 -22.00%
EY 8.60 8.81 10.14 11.71 9.19 10.23 5.92 28.18%
DY 1.68 2.31 3.53 0.00 4.12 2.69 3.73 -41.15%
P/NAPS 0.85 0.84 0.82 0.87 0.72 0.75 0.82 2.41%

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