[IGBB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 25.41%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,303,578 1,236,277 1,214,177 1,201,528 1,151,054 1,215,870 1,232,111 3.82%
PBT 472,733 451,811 466,154 491,318 432,430 553,708 518,027 -5.91%
Tax -106,200 -106,246 -100,418 -59,548 -59,847 -61,960 -56,123 52.92%
NP 366,533 345,565 365,736 431,770 372,583 491,748 461,904 -14.27%
-
NP to SH 203,519 171,000 176,052 215,143 171,550 231,572 207,183 -1.18%
-
Tax Rate 22.47% 23.52% 21.54% 12.12% 13.84% 11.19% 10.83% -
Total Cost 937,045 890,712 848,441 769,758 778,471 724,122 770,207 13.95%
-
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,666 2,652,767 2,615,350 15.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,050 13,050 12,168 12,168 12,168 12,168 12,151 4.86%
Div Payout % 6.41% 7.63% 6.91% 5.66% 7.09% 5.25% 5.86% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,245,183 3,137,001 3,064,061 2,708,252 2,676,666 2,652,767 2,615,350 15.45%
NOSH 689,519 689,505 611,526 611,474 608,333 611,401 608,221 8.71%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.12% 27.95% 30.12% 35.94% 32.37% 40.44% 37.49% -
ROE 6.27% 5.45% 5.75% 7.94% 6.41% 8.73% 7.92% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 196.61 189.46 193.36 197.43 189.21 199.84 202.58 -1.97%
EPS 30.69 26.21 28.04 35.35 28.20 38.06 34.06 -6.70%
DPS 1.97 2.00 1.94 2.00 2.00 2.00 2.00 -1.00%
NAPS 4.8944 4.8074 4.8797 4.45 4.40 4.36 4.30 9.00%
Adjusted Per Share Value based on latest NOSH - 611,474
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 95.98 91.03 89.40 88.47 84.75 89.52 90.72 3.82%
EPS 14.99 12.59 12.96 15.84 12.63 17.05 15.25 -1.13%
DPS 0.96 0.96 0.90 0.90 0.90 0.90 0.89 5.17%
NAPS 2.3894 2.3098 2.2561 1.9941 1.9708 1.9532 1.9257 15.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.60 2.92 2.99 2.96 2.69 2.90 2.78 -
P/RPS 1.32 1.54 1.55 1.50 1.42 1.45 1.37 -2.44%
P/EPS 8.47 11.14 10.66 8.37 9.54 7.62 8.16 2.51%
EY 11.81 8.97 9.38 11.94 10.48 13.12 12.25 -2.40%
DY 0.76 0.68 0.65 0.68 0.74 0.69 0.72 3.66%
P/NAPS 0.53 0.61 0.61 0.67 0.61 0.67 0.65 -12.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 30/08/18 31/05/18 13/02/18 22/11/17 23/08/17 25/05/17 -
Price 2.61 2.80 2.94 3.10 2.99 2.67 3.00 -
P/RPS 1.33 1.48 1.52 1.57 1.58 1.34 1.48 -6.87%
P/EPS 8.50 10.68 10.49 8.77 10.60 7.02 8.81 -2.35%
EY 11.76 9.36 9.54 11.40 9.43 14.25 11.35 2.39%
DY 0.75 0.71 0.66 0.65 0.67 0.75 0.67 7.80%
P/NAPS 0.53 0.58 0.60 0.70 0.68 0.61 0.70 -16.91%

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