[IGBB] QoQ Cumulative Quarter 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- 64.05%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,015,181 650,824 333,763 1,302,010 940,909 587,693 294,195 128.18%
PBT 332,436 198,459 109,814 480,591 338,900 199,767 100,275 122.17%
Tax -78,585 -53,529 -30,467 -89,076 -87,479 -55,425 -30,063 89.64%
NP 253,851 144,930 79,347 391,515 251,421 144,342 70,212 135.38%
-
NP to SH 148,764 82,309 49,447 235,643 143,637 75,348 34,078 166.86%
-
Tax Rate 23.64% 26.97% 27.74% 18.53% 25.81% 27.74% 29.98% -
Total Cost 761,330 505,894 254,416 910,495 689,488 443,351 223,983 125.89%
-
Net Worth 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 10.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,414 20,439 - 13,375 13,260 13,050 - -
Div Payout % 13.72% 24.83% - 5.68% 9.23% 17.32% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 10.43%
NOSH 689,828 689,572 689,572 689,519 689,519 689,505 611,526 8.35%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.01% 22.27% 23.77% 30.07% 26.72% 24.56% 23.87% -
ROE 4.18% 2.35% 1.42% 7.06% 4.43% 2.40% 1.11% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 149.19 95.52 48.91 194.69 141.91 90.06 46.85 116.29%
EPS 21.86 12.08 7.25 35.24 21.66 11.55 5.43 152.85%
DPS 3.00 3.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 5.2265 5.1476 5.1093 4.9882 4.8944 4.8074 4.8797 4.67%
Adjusted Per Share Value based on latest NOSH - 689,519
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.75 47.92 24.57 95.87 69.28 43.27 21.66 128.19%
EPS 10.95 6.06 3.64 17.35 10.58 5.55 2.51 166.75%
DPS 1.50 1.50 0.00 0.98 0.98 0.96 0.00 -
NAPS 2.6187 2.5823 2.5671 2.4563 2.3894 2.3098 2.2561 10.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.79 2.80 2.65 2.48 2.60 2.92 2.99 -
P/RPS 1.87 2.93 5.42 1.27 1.83 3.24 6.38 -55.84%
P/EPS 12.76 23.18 36.57 7.04 12.00 25.29 55.09 -62.25%
EY 7.84 4.31 2.73 14.21 8.33 3.95 1.82 164.51%
DY 1.08 1.07 0.00 0.81 0.77 0.68 0.00 -
P/NAPS 0.53 0.54 0.52 0.50 0.53 0.61 0.61 -8.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 -
Price 2.70 2.75 2.61 2.50 2.61 2.80 2.94 -
P/RPS 1.81 2.88 5.34 1.28 1.84 3.11 6.28 -56.33%
P/EPS 12.35 22.76 36.02 7.10 12.05 24.25 54.17 -62.64%
EY 8.10 4.39 2.78 14.09 8.30 4.12 1.85 167.39%
DY 1.11 1.09 0.00 0.80 0.77 0.71 0.00 -
P/NAPS 0.52 0.53 0.51 0.50 0.53 0.58 0.60 -9.09%

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