[IGBB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

23-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 70.71%

YoY- 39.81%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	1,215,870	1,232,111	1,255,473	1,258,034	1,208,932	1,215,837	1,276,430	-3.19%
YoY %	-1.32%	-1.86%	-0.20%	4.06%	-0.57%	-4.75%	-	-
Horiz. %	95.26%	96.53%	98.36%	98.56%	94.71%	95.25%	100.00%	-
PBT	553,708	518,027	482,908	486,152	339,905	359,209	390,379	26.26%
YoY %	6.89%	7.27%	-0.67%	43.03%	-5.37%	-7.98%	-	-
Horiz. %	141.84%	132.70%	123.70%	124.53%	87.07%	92.02%	100.00%	-
Tax	-61,960	-56,123	-83,022	-76,768	-70,044	-85,675	-103,486	-28.98%
YoY %	-10.40%	32.40%	-8.15%	-9.60%	18.24%	17.21%	-	-
Horiz. %	59.87%	54.23%	80.23%	74.18%	67.68%	82.79%	100.00%	-
NP	491,748	461,904	399,886	409,384	269,861	273,534	286,893	43.27%
YoY %	6.46%	15.51%	-2.32%	51.70%	-1.34%	-4.66%	-	-
Horiz. %	171.40%	161.00%	139.39%	142.70%	94.06%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,572	207,183	165,027	176,968	103,668	106,730	109,105	65.23%
YoY %	11.77%	25.54%	-6.75%	70.71%	-2.87%	-2.18%	-	-
Horiz. %	212.25%	189.89%	151.26%	162.20%	95.02%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.19%	10.83%	17.19%	15.79%	20.61%	23.85%	26.51%	-
YoY %	3.32%	-37.00%	8.87%	-23.39%	-13.58%	-10.03%	-	-
Horiz. %	42.21%	40.85%	64.84%	59.56%	77.74%	89.97%	100.00%	-
Total Cost	724,122	770,207	855,587	848,650	939,071	942,303	989,537	-18.80%
YoY %	-5.98%	-9.98%	0.82%	-9.63%	-0.34%	-4.77%	-	-
Horiz. %	73.18%	77.84%	86.46%	85.76%	94.90%	95.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,652,767	2,615,350	2,553,431	2,516,363	2,424,173	2,414,149	2,428,387	6.07%
YoY %	1.43%	2.42%	1.47%	3.80%	0.42%	-0.59%	-	-
Horiz. %	109.24%	107.70%	105.15%	103.62%	99.83%	99.41%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	12,168	12,151	12,151	12,151	12,151	12,163	12,163	0.02%
YoY %	0.14%	0.00%	0.00%	0.00%	-0.10%	0.00%	-	-
Horiz. %	100.04%	99.90%	99.90%	99.90%	99.90%	100.00%	100.00%	-
Div Payout %	5.25%	5.86%	7.36%	6.87%	11.72%	11.40%	11.15%	-
YoY %	-10.41%	-20.38%	7.13%	-41.38%	2.81%	2.24%	-	-
Horiz. %	47.09%	52.56%	66.01%	61.61%	105.11%	102.24%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	2,652,767	2,615,350	2,553,431	2,516,363	2,424,173	2,414,149	2,428,387	6.07%
YoY %	1.43%	2.42%	1.47%	3.80%	0.42%	-0.59%	-	-
Horiz. %	109.24%	107.70%	105.15%	103.62%	99.83%	99.41%	100.00%	-
NOSH	611,401	608,221	610,891	607,817	607,562	608,098	607,096	0.47%
YoY %	0.52%	-0.44%	0.51%	0.04%	-0.09%	0.17%	-	-
Horiz. %	100.71%	100.19%	100.63%	100.12%	100.08%	100.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	40.44%	37.49%	31.85%	32.54%	22.32%	22.50%	22.48%	-
YoY %	7.87%	17.71%	-2.12%	45.79%	-0.80%	0.09%	-	-
Horiz. %	179.89%	166.77%	141.68%	144.75%	99.29%	100.09%	100.00%	-
ROE	8.73%	7.92%	6.46%	7.03%	4.28%	4.42%	4.49%	-
YoY %	10.23%	22.60%	-8.11%	64.25%	-3.17%	-1.56%	-	-
Horiz. %	194.43%	176.39%	143.88%	156.57%	95.32%	98.44%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	199.84	202.58	206.51	206.98	198.98	199.94	210.25	-3.33%
YoY %	-1.35%	-1.90%	-0.23%	4.02%	-0.48%	-4.90%	-	-
Horiz. %	95.05%	96.35%	98.22%	98.44%	94.64%	95.10%	100.00%	-
EPS	38.06	34.06	27.14	29.12	17.06	17.55	17.97	64.99%
YoY %	11.74%	25.50%	-6.80%	70.69%	-2.79%	-2.34%	-	-
Horiz. %	211.80%	189.54%	151.03%	162.05%	94.94%	97.66%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.36	4.30	4.20	4.14	3.99	3.97	4.00	5.91%
YoY %	1.40%	2.38%	1.45%	3.76%	0.50%	-0.75%	-	-
Horiz. %	109.00%	107.50%	105.00%	103.50%	99.75%	99.25%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 607,817
RPS	89.52	90.72	92.44	92.63	89.01	89.52	93.98	-3.19%
YoY %	-1.32%	-1.86%	-0.21%	4.07%	-0.57%	-4.75%	-	-
Horiz. %	95.25%	96.53%	98.36%	98.56%	94.71%	95.25%	100.00%	-
EPS	17.05	15.25	12.15	13.03	7.63	7.86	8.03	65.27%
YoY %	11.80%	25.51%	-6.75%	70.77%	-2.93%	-2.12%	-	-
Horiz. %	212.33%	189.91%	151.31%	162.27%	95.02%	97.88%	100.00%	-
DPS	0.90	0.89	0.89	0.89	0.89	0.90	0.90	0.00%
YoY %	1.12%	0.00%	0.00%	0.00%	-1.11%	0.00%	-	-
Horiz. %	100.00%	98.89%	98.89%	98.89%	98.89%	100.00%	100.00%	-
NAPS	1.9532	1.9257	1.8801	1.8528	1.7849	1.7775	1.788	6.07%
YoY %	1.43%	2.43%	1.47%	3.80%	0.42%	-0.59%	-	-
Horiz. %	109.24%	107.70%	105.15%	103.62%	99.83%	99.41%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.90	2.78	2.52	2.68	2.64	2.53	2.28	-
P/RPS	1.45	1.37	1.22	1.29	1.33	1.27	1.08	21.72%
YoY %	5.84%	12.30%	-5.43%	-3.01%	4.72%	17.59%	-	-
Horiz. %	134.26%	126.85%	112.96%	119.44%	123.15%	117.59%	100.00%	-
P/EPS	7.62	8.16	9.28	9.20	15.47	14.41	12.69	-28.84%
YoY %	-6.62%	-12.07%	0.87%	-40.53%	7.36%	13.55%	-	-
Horiz. %	60.05%	64.30%	73.13%	72.50%	121.91%	113.55%	100.00%	-
EY	13.12	12.25	10.77	10.86	6.46	6.94	7.88	40.52%
YoY %	7.10%	13.74%	-0.83%	68.11%	-6.92%	-11.93%	-	-
Horiz. %	166.50%	155.46%	136.68%	137.82%	81.98%	88.07%	100.00%	-
DY	0.69	0.72	0.79	0.75	0.76	0.79	0.88	-14.98%
YoY %	-4.17%	-8.86%	5.33%	-1.32%	-3.80%	-10.23%	-	-
Horiz. %	78.41%	81.82%	89.77%	85.23%	86.36%	89.77%	100.00%	-
P/NAPS	0.67	0.65	0.60	0.65	0.66	0.64	0.57	11.38%
YoY %	3.08%	8.33%	-7.69%	-1.52%	3.12%	12.28%	-	-
Horiz. %	117.54%	114.04%	105.26%	114.04%	115.79%	112.28%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/05/17	23/02/17	23/11/16	26/08/16	25/05/16	26/02/16	-
Price	2.67	3.00	2.50	2.47	2.59	2.75	2.27	-
P/RPS	1.34	1.48	1.21	1.19	1.30	1.38	1.08	15.48%
YoY %	-9.46%	22.31%	1.68%	-8.46%	-5.80%	27.78%	-	-
Horiz. %	124.07%	137.04%	112.04%	110.19%	120.37%	127.78%	100.00%	-
P/EPS	7.02	8.81	9.21	8.48	15.18	15.67	12.63	-32.42%
YoY %	-20.32%	-4.34%	8.61%	-44.14%	-3.13%	24.07%	-	-
Horiz. %	55.58%	69.75%	72.92%	67.14%	120.19%	124.07%	100.00%	-
EY	14.25	11.35	10.86	11.79	6.59	6.38	7.92	47.98%
YoY %	25.55%	4.51%	-7.89%	78.91%	3.29%	-19.44%	-	-
Horiz. %	179.92%	143.31%	137.12%	148.86%	83.21%	80.56%	100.00%	-
DY	0.75	0.67	0.80	0.81	0.77	0.73	0.88	-10.11%
YoY %	11.94%	-16.25%	-1.23%	5.19%	5.48%	-17.05%	-	-
Horiz. %	85.23%	76.14%	90.91%	92.05%	87.50%	82.95%	100.00%	-
P/NAPS	0.61	0.70	0.60	0.60	0.65	0.69	0.57	4.62%
YoY %	-12.86%	16.67%	0.00%	-7.69%	-5.80%	21.05%	-	-
Horiz. %	107.02%	122.81%	105.26%	105.26%	114.04%	121.05%	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