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

Stock

[IGBB] IGB BERHAD

Announcement Date

13-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 3.93%

YoY- 30.37%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,254,545	1,175,386	1,176,780	1,201,528	1,118,480	1,105,888	1,126,184	7.45%
YoY %	6.73%	-0.12%	-2.06%	7.43%	1.14%	-1.80%	-	-
Horiz. %	111.40%	104.37%	104.49%	106.69%	99.32%	98.20%	100.00%	-
PBT	451,866	399,534	401,100	491,318	476,646	478,548	501,756	-6.73%
YoY %	13.10%	-0.39%	-18.36%	3.08%	-0.40%	-4.63%	-	-
Horiz. %	90.06%	79.63%	79.94%	97.92%	95.00%	95.37%	100.00%	-
Tax	-116,638	-110,850	-120,252	-59,548	-54,436	-17,454	43,228	-
YoY %	-5.22%	7.82%	-101.94%	-9.39%	-211.88%	-140.38%	-	-
Horiz. %	-269.82%	-256.43%	-278.18%	-137.75%	-125.93%	-40.38%	100.00%	-
NP	335,228	288,684	280,848	431,770	422,210	461,094	544,984	-27.65%
YoY %	16.12%	2.79%	-34.95%	2.26%	-8.43%	-15.39%	-	-
Horiz. %	61.51%	52.97%	51.53%	79.23%	77.47%	84.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,516	150,696	136,312	215,143	207,014	238,982	292,676	-24.60%
YoY %	27.09%	10.55%	-36.64%	3.93%	-13.38%	-18.35%	-	-
Horiz. %	65.44%	51.49%	46.57%	73.51%	70.73%	81.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	27.74%	29.98%	12.12%	11.42%	3.65%	-8.62%	-
YoY %	-6.96%	-7.47%	147.36%	6.13%	212.88%	142.34%	-	-
Horiz. %	-299.42%	-321.81%	-347.80%	-140.60%	-132.48%	-42.34%	100.00%	-
Total Cost	919,317	886,702	895,932	769,758	696,269	644,794	581,200	35.71%
YoY %	3.68%	-1.03%	16.39%	10.55%	7.98%	10.94%	-	-
Horiz. %	158.18%	152.56%	154.15%	132.44%	119.80%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,245,183	3,137,001	3,064,061	2,708,252	2,676,913	2,652,767	2,615,350	15.45%
YoY %	3.45%	2.38%	13.14%	1.17%	0.91%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.35%	101.43%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	17,681	26,101	-	12,171	16,223	24,337	-	-
YoY %	-32.26%	0.00%	-	-24.98%	-33.34%	0.00%	-	-
Horiz. %	72.65%	107.25%	-	50.01%	66.66%	100.00%	-	-
Div Payout %	9.23%	17.32%	-	5.66%	7.84%	10.18%	-	-
YoY %	-46.71%	0.00%	-	-27.81%	-22.99%	0.00%	-	-
Horiz. %	90.67%	170.14%	-	55.60%	77.01%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	3,245,183	3,137,001	3,064,061	2,708,252	2,676,913	2,652,767	2,615,350	15.45%
YoY %	3.45%	2.38%	13.14%	1.17%	0.91%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.35%	101.43%	100.00%	-
NOSH	689,519	689,505	611,526	611,474	608,389	611,401	608,221	8.71%
YoY %	0.00%	12.75%	0.01%	0.51%	-0.49%	0.52%	-	-
Horiz. %	113.37%	113.36%	100.54%	100.53%	100.03%	100.52%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	26.72%	24.56%	23.87%	35.94%	37.75%	41.69%	48.39%	-
YoY %	8.79%	2.89%	-33.58%	-4.79%	-9.45%	-13.85%	-	-
Horiz. %	55.22%	50.75%	49.33%	74.27%	78.01%	86.15%	100.00%	-
ROE	5.90%	4.80%	4.45%	7.94%	7.73%	9.01%	11.19%	-
YoY %	22.92%	7.87%	-43.95%	2.72%	-14.21%	-19.48%	-	-
Horiz. %	52.73%	42.90%	39.77%	70.96%	69.08%	80.52%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	189.21	180.13	187.41	197.43	183.84	181.76	185.16	1.45%
YoY %	5.04%	-3.88%	-5.08%	7.39%	1.14%	-1.84%	-	-
Horiz. %	102.19%	97.28%	101.22%	106.63%	99.29%	98.16%	100.00%	-
EPS	28.88	23.10	21.72	35.36	34.03	39.28	48.12	-28.82%
YoY %	25.02%	6.35%	-38.57%	3.91%	-13.37%	-18.37%	-	-
Horiz. %	60.02%	48.00%	45.14%	73.48%	70.72%	81.63%	100.00%	-
DPS	2.67	4.00	0.00	2.00	2.67	4.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	-25.09%	-33.25%	0.00%	-	-
Horiz. %	66.75%	100.00%	0.00%	50.00%	66.75%	100.00%	-	-
NAPS	4.8944	4.8074	4.8797	4.45	4.40	4.36	4.30	9.00%
YoY %	1.81%	-1.48%	9.66%	1.14%	0.92%	1.40%	-	-
Horiz. %	113.82%	111.80%	113.48%	103.49%	102.33%	101.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 611,474
RPS	92.37	86.54	86.65	88.47	82.35	81.43	82.92	7.45%
YoY %	6.74%	-0.13%	-2.06%	7.43%	1.13%	-1.80%	-	-
Horiz. %	111.40%	104.37%	104.50%	106.69%	99.31%	98.20%	100.00%	-
EPS	14.10	11.10	10.04	15.84	15.24	17.60	21.55	-24.61%
YoY %	27.03%	10.56%	-36.62%	3.94%	-13.41%	-18.33%	-	-
Horiz. %	65.43%	51.51%	46.59%	73.50%	70.72%	81.67%	100.00%	-
DPS	1.30	1.92	0.00	0.90	1.19	1.79	0.00	-
YoY %	-32.29%	0.00%	0.00%	-24.37%	-33.52%	0.00%	-	-
Horiz. %	72.63%	107.26%	0.00%	50.28%	66.48%	100.00%	-	-
NAPS	2.3894	2.3098	2.2561	1.9941	1.971	1.9532	1.9257	15.45%
YoY %	3.45%	2.38%	13.14%	1.17%	0.91%	1.43%	-	-
Horiz. %	124.08%	119.95%	117.16%	103.55%	102.35%	101.43%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.60	2.92	2.99	2.96	2.69	2.90	2.78	-
P/RPS	1.37	1.62	1.60	1.50	1.46	1.60	1.50	-5.85%
YoY %	-15.43%	1.25%	6.67%	2.74%	-8.75%	6.67%	-	-
Horiz. %	91.33%	108.00%	106.67%	100.00%	97.33%	106.67%	100.00%	-
P/EPS	9.00	12.64	13.77	8.37	7.91	7.38	5.78	34.30%
YoY %	-28.80%	-8.21%	64.52%	5.82%	7.18%	27.68%	-	-
Horiz. %	155.71%	218.69%	238.24%	144.81%	136.85%	127.68%	100.00%	-
EY	11.11	7.91	7.26	11.94	12.65	13.54	17.31	-25.57%
YoY %	40.46%	8.95%	-39.20%	-5.61%	-6.57%	-21.78%	-	-
Horiz. %	64.18%	45.70%	41.94%	68.98%	73.08%	78.22%	100.00%	-
DY	1.03	1.37	0.00	0.68	0.99	1.38	0.00	-
YoY %	-24.82%	0.00%	0.00%	-31.31%	-28.26%	0.00%	-	-
Horiz. %	74.64%	99.28%	0.00%	49.28%	71.74%	100.00%	-	-
P/NAPS	0.53	0.61	0.61	0.67	0.61	0.67	0.65	-12.71%
YoY %	-13.11%	0.00%	-8.96%	9.84%	-8.96%	3.08%	-	-
Horiz. %	81.54%	93.85%	93.85%	103.08%	93.85%	103.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	30/08/18	31/05/18	13/02/18	22/11/17	23/08/17	25/05/17	-
Price	2.61	2.80	2.94	3.10	2.99	2.67	3.00	-
P/RPS	1.38	1.55	1.57	1.57	1.63	1.47	1.62	-10.12%
YoY %	-10.97%	-1.27%	0.00%	-3.68%	10.88%	-9.26%	-	-
Horiz. %	85.19%	95.68%	96.91%	96.91%	100.62%	90.74%	100.00%	-
P/EPS	9.04	12.12	13.54	8.77	8.79	6.80	6.23	28.14%
YoY %	-25.41%	-10.49%	54.39%	-0.23%	29.26%	9.15%	-	-
Horiz. %	145.10%	194.54%	217.34%	140.77%	141.09%	109.15%	100.00%	-
EY	11.07	8.25	7.38	11.40	11.38	14.71	16.04	-21.88%
YoY %	34.18%	11.79%	-35.26%	0.18%	-22.64%	-8.29%	-	-
Horiz. %	69.01%	51.43%	46.01%	71.07%	70.95%	91.71%	100.00%	-
DY	1.02	1.43	0.00	0.65	0.89	1.50	0.00	-
YoY %	-28.67%	0.00%	0.00%	-26.97%	-40.67%	0.00%	-	-
Horiz. %	68.00%	95.33%	0.00%	43.33%	59.33%	100.00%	-	-
P/NAPS	0.53	0.58	0.60	0.70	0.68	0.61	0.70	-16.91%
YoY %	-8.62%	-3.33%	-14.29%	2.94%	11.48%	-12.86%	-	-
Horiz. %	75.71%	82.86%	85.71%	100.00%	97.14%	87.14%	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