[IGBB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 25.54%
YoY- 94.12%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,201,528 1,151,054 1,215,870 1,232,111 1,255,473 1,258,034 1,208,932 -0.40%
PBT 491,318 432,430 553,708 518,027 482,908 486,152 339,905 27.75%
Tax -59,548 -59,847 -61,960 -56,123 -83,022 -76,768 -70,044 -10.23%
NP 431,770 372,583 491,748 461,904 399,886 409,384 269,861 36.67%
-
NP to SH 215,143 171,550 231,572 207,183 165,027 176,968 103,668 62.48%
-
Tax Rate 12.12% 13.84% 11.19% 10.83% 17.19% 15.79% 20.61% -
Total Cost 769,758 778,471 724,122 770,207 855,587 848,650 939,071 -12.38%
-
Net Worth 2,708,252 2,676,666 2,652,767 2,615,350 2,553,431 2,516,363 2,424,173 7.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,168 12,168 12,168 12,151 12,151 12,151 12,151 0.09%
Div Payout % 5.66% 7.09% 5.25% 5.86% 7.36% 6.87% 11.72% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,708,252 2,676,666 2,652,767 2,615,350 2,553,431 2,516,363 2,424,173 7.64%
NOSH 611,474 608,333 611,401 608,221 610,891 607,817 607,562 0.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.94% 32.37% 40.44% 37.49% 31.85% 32.54% 22.32% -
ROE 7.94% 6.41% 8.73% 7.92% 6.46% 7.03% 4.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 197.43 189.21 199.84 202.58 206.51 206.98 198.98 -0.51%
EPS 35.35 28.20 38.06 34.06 27.14 29.12 17.06 62.31%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 4.45 4.40 4.36 4.30 4.20 4.14 3.99 7.52%
Adjusted Per Share Value based on latest NOSH - 608,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.47 84.75 89.52 90.72 92.44 92.63 89.01 -0.40%
EPS 15.84 12.63 17.05 15.25 12.15 13.03 7.63 62.52%
DPS 0.90 0.90 0.90 0.89 0.89 0.89 0.89 0.74%
NAPS 1.9941 1.9708 1.9532 1.9257 1.8801 1.8528 1.7849 7.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.96 2.69 2.90 2.78 2.52 2.68 2.64 -
P/RPS 1.50 1.42 1.45 1.37 1.22 1.29 1.33 8.32%
P/EPS 8.37 9.54 7.62 8.16 9.28 9.20 15.47 -33.52%
EY 11.94 10.48 13.12 12.25 10.77 10.86 6.46 50.43%
DY 0.68 0.74 0.69 0.72 0.79 0.75 0.76 -7.12%
P/NAPS 0.67 0.61 0.67 0.65 0.60 0.65 0.66 1.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 23/08/17 25/05/17 23/02/17 23/11/16 26/08/16 -
Price 3.10 2.99 2.67 3.00 2.50 2.47 2.59 -
P/RPS 1.57 1.58 1.34 1.48 1.21 1.19 1.30 13.36%
P/EPS 8.77 10.60 7.02 8.81 9.21 8.48 15.18 -30.56%
EY 11.40 9.43 14.25 11.35 10.86 11.79 6.59 43.96%
DY 0.65 0.67 0.75 0.67 0.80 0.81 0.77 -10.65%
P/NAPS 0.70 0.68 0.61 0.70 0.60 0.60 0.65 5.05%

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