[IGBB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -16.06%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,442,672 1,353,574 1,301,648 1,335,052 1,302,010 1,254,545 1,175,386 14.59%
PBT 463,099 443,248 396,918 439,256 480,591 451,866 399,534 10.31%
Tax -96,906 -104,780 -107,058 -121,868 -89,076 -116,638 -110,850 -8.55%
NP 366,193 338,468 289,860 317,388 391,515 335,228 288,684 17.13%
-
NP to SH 208,665 198,352 164,618 197,788 235,643 191,516 150,696 24.15%
-
Tax Rate 20.93% 23.64% 26.97% 27.74% 18.53% 25.81% 27.74% -
Total Cost 1,076,479 1,015,106 1,011,788 1,017,664 910,495 919,317 886,702 13.76%
-
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 20,418 27,219 40,879 - 13,375 17,681 26,101 -15.06%
Div Payout % 9.79% 13.72% 24.83% - 5.68% 9.23% 17.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 9.78%
NOSH 690,152 689,828 689,572 689,572 689,519 689,519 689,505 0.06%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.38% 25.01% 22.27% 23.77% 30.07% 26.72% 24.56% -
ROE 5.78% 5.58% 4.69% 5.67% 7.06% 5.90% 4.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.97 198.91 191.05 195.64 194.69 189.21 180.13 11.42%
EPS 30.66 29.15 24.16 29.00 35.24 28.88 23.10 20.71%
DPS 3.00 4.00 6.00 0.00 2.00 2.67 4.00 -17.40%
NAPS 5.3037 5.2265 5.1476 5.1093 4.9882 4.8944 4.8074 6.75%
Adjusted Per Share Value based on latest NOSH - 689,572
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 108.46 101.76 97.86 100.37 97.88 94.32 88.37 14.59%
EPS 15.69 14.91 12.38 14.87 17.72 14.40 11.33 24.16%
DPS 1.54 2.05 3.07 0.00 1.01 1.33 1.96 -14.81%
NAPS 2.7138 2.6738 2.6367 2.6212 2.508 2.4397 2.3584 9.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.61 2.79 2.80 2.65 2.48 2.60 2.92 -
P/RPS 1.70 1.40 1.47 1.35 1.27 1.37 1.62 3.25%
P/EPS 11.77 9.57 11.59 9.14 7.04 9.00 12.64 -4.63%
EY 8.49 10.45 8.63 10.94 14.21 11.11 7.91 4.81%
DY 0.83 1.43 2.14 0.00 0.81 1.03 1.37 -28.33%
P/NAPS 0.68 0.53 0.54 0.52 0.50 0.53 0.61 7.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 -
Price 3.32 2.70 2.75 2.61 2.50 2.61 2.80 -
P/RPS 1.57 1.36 1.44 1.33 1.28 1.38 1.55 0.85%
P/EPS 10.83 9.26 11.38 9.00 7.10 9.04 12.12 -7.20%
EY 9.23 10.80 8.79 11.11 14.09 11.07 8.25 7.74%
DY 0.90 1.48 2.18 0.00 0.80 1.02 1.43 -26.49%
P/NAPS 0.63 0.52 0.53 0.51 0.50 0.53 0.58 5.65%

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