[IGBB] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.87%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,341,579 1,302,011 1,303,578 1,236,277 1,214,177 1,201,528 1,151,054 10.76%
PBT 490,130 480,591 472,733 451,811 466,154 491,318 432,430 8.71%
Tax -89,480 -89,076 -106,200 -106,246 -100,418 -59,548 -59,847 30.78%
NP 400,650 391,515 366,533 345,565 365,736 431,770 372,583 4.96%
-
NP to SH 251,012 235,643 203,519 171,000 176,052 215,143 171,550 28.91%
-
Tax Rate 18.26% 18.53% 22.47% 23.52% 21.54% 12.12% 13.84% -
Total Cost 940,929 910,496 937,045 890,712 848,441 769,758 778,471 13.48%
-
Net Worth 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,666 19.28%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 13,050 13,050 13,050 13,050 12,168 12,168 12,168 4.78%
Div Payout % 5.20% 5.54% 6.41% 7.63% 6.91% 5.66% 7.09% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,486,540 3,335,953 3,245,183 3,137,001 3,064,061 2,708,252 2,676,666 19.28%
NOSH 689,572 689,519 689,519 689,505 611,526 611,474 608,333 8.72%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 29.86% 30.07% 28.12% 27.95% 30.12% 35.94% 32.37% -
ROE 7.20% 7.06% 6.27% 5.45% 5.75% 7.94% 6.41% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 196.60 194.69 196.61 189.46 193.36 197.43 189.21 2.58%
EPS 36.78 35.24 30.69 26.21 28.04 35.35 28.20 19.39%
DPS 1.91 1.95 1.97 2.00 1.94 2.00 2.00 -3.02%
NAPS 5.1093 4.9882 4.8944 4.8074 4.8797 4.45 4.40 10.48%
Adjusted Per Share Value based on latest NOSH - 689,505
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 100.86 97.88 98.00 92.94 91.28 90.33 86.54 10.75%
EPS 18.87 17.72 15.30 12.86 13.24 16.17 12.90 28.89%
DPS 0.98 0.98 0.98 0.98 0.91 0.91 0.91 5.06%
NAPS 2.6212 2.508 2.4397 2.3584 2.3036 2.0361 2.0123 19.29%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.65 2.48 2.60 2.92 2.99 2.96 2.69 -
P/RPS 1.35 1.27 1.32 1.54 1.55 1.50 1.42 -3.31%
P/EPS 7.20 7.04 8.47 11.14 10.66 8.37 9.54 -17.12%
EY 13.88 14.21 11.81 8.97 9.38 11.94 10.48 20.62%
DY 0.72 0.79 0.76 0.68 0.65 0.68 0.74 -1.81%
P/NAPS 0.52 0.50 0.53 0.61 0.61 0.67 0.61 -10.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 -
Price 2.61 2.50 2.61 2.80 2.94 3.10 2.99 -
P/RPS 1.33 1.28 1.33 1.48 1.52 1.57 1.58 -10.85%
P/EPS 7.10 7.10 8.50 10.68 10.49 8.77 10.60 -23.46%
EY 14.09 14.09 11.76 9.36 9.54 11.40 9.43 30.72%
DY 0.73 0.78 0.75 0.71 0.66 0.65 0.67 5.88%
P/NAPS 0.51 0.50 0.53 0.58 0.60 0.70 0.68 -17.46%

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