[IGBB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 77.35%

YoY- 135.93%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,201,528	1,118,480	1,105,888	1,126,184	1,255,473	1,257,705	1,185,094	0.91%
YoY %	7.43%	1.14%	-1.80%	-10.30%	-0.18%	6.13%	-	-
Horiz. %	101.39%	94.38%	93.32%	95.03%	105.94%	106.13%	100.00%	-
PBT	491,318	476,646	478,548	501,756	482,908	543,950	336,948	28.49%
YoY %	3.08%	-0.40%	-4.63%	3.90%	-11.22%	61.43%	-	-
Horiz. %	145.81%	141.46%	142.02%	148.91%	143.32%	161.43%	100.00%	-
Tax	-59,548	-54,436	-17,454	43,228	-83,022	-85,336	-59,578	-0.03%
YoY %	-9.39%	-211.88%	-140.38%	152.07%	2.71%	-43.23%	-	-
Horiz. %	99.95%	91.37%	29.30%	-72.56%	139.35%	143.23%	100.00%	-
NP	431,770	422,210	461,094	544,984	399,886	458,614	277,370	34.20%
YoY %	2.26%	-8.43%	-15.39%	36.28%	-12.81%	65.34%	-	-
Horiz. %	155.67%	152.22%	166.24%	196.48%	144.17%	165.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,143	207,014	238,982	292,676	165,027	198,317	105,892	60.20%
YoY %	3.93%	-13.38%	-18.35%	77.35%	-16.79%	87.28%	-	-
Horiz. %	203.17%	195.50%	225.68%	276.39%	155.84%	187.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.12%	11.42%	3.65%	-8.62%	17.19%	15.69%	17.68%	-
YoY %	6.13%	212.88%	142.34%	-150.15%	9.56%	-11.26%	-	-
Horiz. %	68.55%	64.59%	20.64%	-48.76%	97.23%	88.74%	100.00%	-
Total Cost	769,758	696,269	644,794	581,200	855,587	799,090	907,724	-10.38%
YoY %	10.55%	7.98%	10.94%	-32.07%	7.07%	-11.97%	-	-
Horiz. %	84.80%	76.70%	71.03%	64.03%	94.26%	88.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,708,252	2,676,913	2,652,767	2,615,350	2,553,431	2,516,449	2,425,425	7.60%
YoY %	1.17%	0.91%	1.43%	2.42%	1.47%	3.75%	-	-
Horiz. %	111.66%	110.37%	109.37%	107.83%	105.28%	103.75%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	12,171	16,223	24,337	-	12,159	16,209	24,315	-36.87%
YoY %	-24.98%	-33.34%	0.00%	-	-24.99%	-33.34%	-	-
Horiz. %	50.06%	66.72%	100.09%	-	50.01%	66.66%	100.00%	-
Div Payout %	5.66%	7.84%	10.18%	-	7.37%	8.17%	22.96%	-
YoY %	-27.81%	-22.99%	0.00%	-	-9.79%	-64.42%	-	-
Horiz. %	24.65%	34.15%	44.34%	-	32.10%	35.58%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	2,708,252	2,676,913	2,652,767	2,615,350	2,553,431	2,516,449	2,425,425	7.60%
YoY %	1.17%	0.91%	1.43%	2.42%	1.47%	3.75%	-	-
Horiz. %	111.66%	110.37%	109.37%	107.83%	105.28%	103.75%	100.00%	-
NOSH	611,474	608,389	611,401	608,221	610,891	607,838	607,876	0.39%
YoY %	0.51%	-0.49%	0.52%	-0.44%	0.50%	-0.01%	-	-
Horiz. %	100.59%	100.08%	100.58%	100.06%	100.50%	99.99%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	35.94%	37.75%	41.69%	48.39%	31.85%	36.46%	23.40%	-
YoY %	-4.79%	-9.45%	-13.85%	51.93%	-12.64%	55.81%	-	-
Horiz. %	153.59%	161.32%	178.16%	206.79%	136.11%	155.81%	100.00%	-
ROE	7.94%	7.73%	9.01%	11.19%	6.46%	7.88%	4.37%	-
YoY %	2.72%	-14.21%	-19.48%	73.22%	-18.02%	80.32%	-	-
Horiz. %	181.69%	176.89%	206.18%	256.06%	147.83%	180.32%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	197.43	183.84	181.76	185.16	206.51	206.91	194.96	0.84%
YoY %	7.39%	1.14%	-1.84%	-10.34%	-0.19%	6.13%	-	-
Horiz. %	101.27%	94.30%	93.23%	94.97%	105.92%	106.13%	100.00%	-
EPS	35.36	34.03	39.28	48.12	27.15	32.63	17.42	60.10%
YoY %	3.91%	-13.37%	-18.37%	77.24%	-16.79%	87.31%	-	-
Horiz. %	202.99%	195.35%	225.49%	276.23%	155.86%	187.31%	100.00%	-
DPS	2.00	2.67	4.00	0.00	2.00	2.67	4.00	-36.92%
YoY %	-25.09%	-33.25%	0.00%	0.00%	-25.09%	-33.25%	-	-
Horiz. %	50.00%	66.75%	100.00%	0.00%	50.00%	66.75%	100.00%	-
NAPS	4.45	4.40	4.36	4.30	4.20	4.14	3.99	7.52%
YoY %	1.14%	0.92%	1.40%	2.38%	1.45%	3.76%	-	-
Horiz. %	111.53%	110.28%	109.27%	107.77%	105.26%	103.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 608,221
RPS	88.47	82.35	81.43	82.92	92.44	92.60	87.26	0.91%
YoY %	7.43%	1.13%	-1.80%	-10.30%	-0.17%	6.12%	-	-
Horiz. %	101.39%	94.37%	93.32%	95.03%	105.94%	106.12%	100.00%	-
EPS	15.84	15.24	17.60	21.55	12.15	14.60	7.80	60.15%
YoY %	3.94%	-13.41%	-18.33%	77.37%	-16.78%	87.18%	-	-
Horiz. %	203.08%	195.38%	225.64%	276.28%	155.77%	187.18%	100.00%	-
DPS	0.90	1.19	1.79	0.00	0.90	1.19	1.79	-36.69%
YoY %	-24.37%	-33.52%	0.00%	0.00%	-24.37%	-33.52%	-	-
Horiz. %	50.28%	66.48%	100.00%	0.00%	50.28%	66.48%	100.00%	-
NAPS	1.9941	1.971	1.9532	1.9257	1.8801	1.8529	1.7858	7.61%
YoY %	1.17%	0.91%	1.43%	2.43%	1.47%	3.76%	-	-
Horiz. %	111.66%	110.37%	109.37%	107.83%	105.28%	103.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	2.69	2.90	2.78	2.52	2.68	2.64	-
P/RPS	1.50	1.46	1.60	1.50	1.22	1.30	1.35	7.25%
YoY %	2.74%	-8.75%	6.67%	22.95%	-6.15%	-3.70%	-	-
Horiz. %	111.11%	108.15%	118.52%	111.11%	90.37%	96.30%	100.00%	-
P/EPS	8.37	7.91	7.38	5.78	9.28	8.21	15.15	-32.59%
YoY %	5.82%	7.18%	27.68%	-37.72%	13.03%	-45.81%	-	-
Horiz. %	55.25%	52.21%	48.71%	38.15%	61.25%	54.19%	100.00%	-
EY	11.94	12.65	13.54	17.31	10.77	12.17	6.60	48.31%
YoY %	-5.61%	-6.57%	-21.78%	60.72%	-11.50%	84.39%	-	-
Horiz. %	180.91%	191.67%	205.15%	262.27%	163.18%	184.39%	100.00%	-
DY	0.68	0.99	1.38	0.00	0.79	1.00	1.52	-41.42%
YoY %	-31.31%	-28.26%	0.00%	0.00%	-21.00%	-34.21%	-	-
Horiz. %	44.74%	65.13%	90.79%	0.00%	51.97%	65.79%	100.00%	-
P/NAPS	0.67	0.61	0.67	0.65	0.60	0.65	0.66	1.00%
YoY %	9.84%	-8.96%	3.08%	8.33%	-7.69%	-1.52%	-	-
Horiz. %	101.52%	92.42%	101.52%	98.48%	90.91%	98.48%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	13/02/18	22/11/17	23/08/17	25/05/17	23/02/17	23/11/16	26/08/16	-
Price	3.10	2.99	2.67	3.00	2.50	2.47	2.59	-
P/RPS	1.57	1.63	1.47	1.62	1.21	1.19	1.33	11.66%
YoY %	-3.68%	10.88%	-9.26%	33.88%	1.68%	-10.53%	-	-
Horiz. %	118.05%	122.56%	110.53%	121.80%	90.98%	89.47%	100.00%	-
P/EPS	8.77	8.79	6.80	6.23	9.21	7.57	14.87	-29.60%
YoY %	-0.23%	29.26%	9.15%	-32.36%	21.66%	-49.09%	-	-
Horiz. %	58.98%	59.11%	45.73%	41.90%	61.94%	50.91%	100.00%	-
EY	11.40	11.38	14.71	16.04	10.86	13.21	6.73	41.96%
YoY %	0.18%	-22.64%	-8.29%	47.70%	-17.79%	96.29%	-	-
Horiz. %	169.39%	169.09%	218.57%	238.34%	161.37%	196.29%	100.00%	-
DY	0.65	0.89	1.50	0.00	0.80	1.08	1.54	-43.64%
YoY %	-26.97%	-40.67%	0.00%	0.00%	-25.93%	-29.87%	-	-
Horiz. %	42.21%	57.79%	97.40%	0.00%	51.95%	70.13%	100.00%	-
P/NAPS	0.70	0.68	0.61	0.70	0.60	0.60	0.65	5.05%
YoY %	2.94%	11.48%	-12.86%	16.67%	0.00%	-7.69%	-	-
Horiz. %	107.69%	104.62%	93.85%	107.69%	92.31%	92.31%	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