[IGBB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -13.38%

YoY- 4.39%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	986,333	1,353,574	1,254,545	1,118,480	1,257,705	1,282,233	1,290,298	-4.37%
YoY %	-27.13%	7.89%	12.17%	-11.07%	-1.91%	-0.63%	-	-
Horiz. %	76.44%	104.90%	97.23%	86.68%	97.47%	99.37%	100.00%	-
PBT	167,966	443,248	451,866	476,646	543,950	416,253	448,689	-15.09%
YoY %	-62.11%	-1.91%	-5.20%	-12.37%	30.68%	-7.23%	-	-
Horiz. %	37.43%	98.79%	100.71%	106.23%	121.23%	92.77%	100.00%	-
Tax	-52,130	-104,780	-116,638	-54,436	-85,336	-120,960	-105,550	-11.08%
YoY %	50.25%	10.17%	-114.27%	36.21%	29.45%	-14.60%	-	-
Horiz. %	49.39%	99.27%	110.50%	51.57%	80.85%	114.60%	100.00%	-
NP	115,836	338,468	335,228	422,210	458,614	295,293	343,138	-16.54%
YoY %	-65.78%	0.97%	-20.60%	-7.94%	55.31%	-13.94%	-	-
Horiz. %	33.76%	98.64%	97.69%	123.04%	133.65%	86.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,254	198,352	191,516	207,014	198,317	107,833	75,777	-16.18%
YoY %	-86.76%	3.57%	-7.49%	4.39%	83.91%	42.30%	-	-
Horiz. %	34.65%	261.76%	252.74%	273.19%	261.71%	142.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.04%	23.64%	25.81%	11.42%	15.69%	29.06%	23.52%	-
YoY %	31.30%	-8.41%	126.01%	-27.21%	-46.01%	23.55%	-	-
Horiz. %	131.97%	100.51%	109.74%	48.55%	66.71%	123.55%	100.00%	-
Total Cost	870,497	1,015,106	919,317	696,269	799,090	986,940	947,160	-1.39%
YoY %	-14.25%	10.42%	32.03%	-12.87%	-19.03%	4.20%	-	-
Horiz. %	91.91%	107.17%	97.06%	73.51%	84.37%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,415,251	3,556,533	3,245,183	2,676,913	2,516,449	2,375,816	1,776,031	11.50%
YoY %	-3.97%	9.59%	21.23%	6.38%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.72%	141.69%	133.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	11,160	27,219	17,681	16,223	16,209	16,203	-	-
YoY %	-59.00%	53.94%	8.99%	0.09%	0.04%	0.00%	-	-
Horiz. %	68.88%	167.99%	109.12%	100.12%	100.04%	100.00%	-	-
Div Payout %	42.51%	13.72%	9.23%	7.84%	8.17%	15.03%	-	-
YoY %	209.84%	48.65%	17.73%	-4.04%	-45.64%	0.00%	-	-
Horiz. %	282.83%	91.28%	61.41%	52.16%	54.36%	100.00%	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,415,251	3,556,533	3,245,183	2,676,913	2,516,449	2,375,816	1,776,031	11.50%
YoY %	-3.97%	9.59%	21.23%	6.38%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.72%	141.69%	133.77%	100.00%	-
NOSH	888,502	689,828	689,519	608,389	607,838	607,625	602,044	6.69%
YoY %	28.80%	0.04%	13.34%	0.09%	0.04%	0.93%	-	-
Horiz. %	147.58%	114.58%	114.53%	101.05%	100.96%	100.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	11.74%	25.01%	26.72%	37.75%	36.46%	23.03%	26.59%	-
YoY %	-53.06%	-6.40%	-29.22%	3.54%	58.32%	-13.39%	-	-
Horiz. %	44.15%	94.06%	100.49%	141.97%	137.12%	86.61%	100.00%	-
ROE	0.77%	5.58%	5.90%	7.73%	7.88%	4.54%	4.27%	-
YoY %	-86.20%	-5.42%	-23.67%	-1.90%	73.57%	6.32%	-	-
Horiz. %	18.03%	130.68%	138.17%	181.03%	184.54%	106.32%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	117.84	198.91	189.21	183.84	206.91	211.02	214.32	-9.48%
YoY %	-40.76%	5.13%	2.92%	-11.15%	-1.95%	-1.54%	-	-
Horiz. %	54.98%	92.81%	88.28%	85.78%	96.54%	98.46%	100.00%	-
EPS	3.13	29.15	28.88	34.03	32.63	17.75	12.59	-20.68%
YoY %	-89.26%	0.93%	-15.13%	4.29%	83.83%	40.98%	-	-
Horiz. %	24.86%	231.53%	229.39%	270.29%	259.17%	140.98%	100.00%	-
DPS	1.33	4.00	2.67	2.67	2.67	2.67	0.00	-
YoY %	-66.75%	49.81%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.81%	149.81%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	4.0803	5.2265	4.8944	4.40	4.14	3.91	2.95	5.54%
YoY %	-21.93%	6.79%	11.24%	6.28%	5.88%	32.54%	-	-
Horiz. %	138.32%	177.17%	165.91%	149.15%	140.34%	132.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 608,333
RPS	72.62	99.66	92.37	82.35	92.60	94.41	95.00	-4.37%
YoY %	-27.13%	7.89%	12.17%	-11.07%	-1.92%	-0.62%	-	-
Horiz. %	76.44%	104.91%	97.23%	86.68%	97.47%	99.38%	100.00%	-
EPS	1.93	14.60	14.10	15.24	14.60	7.94	5.58	-16.20%
YoY %	-86.78%	3.55%	-7.48%	4.38%	83.88%	42.29%	-	-
Horiz. %	34.59%	261.65%	252.69%	273.12%	261.65%	142.29%	100.00%	-
DPS	0.82	2.00	1.30	1.19	1.19	1.19	0.00	-
YoY %	-59.00%	53.85%	9.24%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.91%	168.07%	109.24%	100.00%	100.00%	100.00%	-	-
NAPS	2.5147	2.6187	2.3894	1.971	1.8529	1.7493	1.3077	11.50%
YoY %	-3.97%	9.60%	21.23%	6.37%	5.92%	33.77%	-	-
Horiz. %	192.30%	200.25%	182.72%	150.72%	141.69%	133.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.59	2.79	2.60	2.69	2.68	2.21	2.38	-
P/RPS	2.20	1.40	1.37	1.46	1.30	1.05	1.11	12.06%
YoY %	57.14%	2.19%	-6.16%	12.31%	23.81%	-5.41%	-	-
Horiz. %	198.20%	126.13%	123.42%	131.53%	117.12%	94.59%	100.00%	-
P/EPS	82.57	9.57	9.00	7.91	8.21	12.45	18.91	27.81%
YoY %	762.80%	6.33%	13.78%	-3.65%	-34.06%	-34.16%	-	-
Horiz. %	436.65%	50.61%	47.59%	41.83%	43.42%	65.84%	100.00%	-
EY	1.21	10.45	11.11	12.65	12.17	8.03	5.29	-21.77%
YoY %	-88.42%	-5.94%	-12.17%	3.94%	51.56%	51.80%	-	-
Horiz. %	22.87%	197.54%	210.02%	239.13%	230.06%	151.80%	100.00%	-
DY	0.51	1.43	1.03	0.99	1.00	1.21	0.00	-
YoY %	-64.34%	38.83%	4.04%	-1.00%	-17.36%	0.00%	-	-
Horiz. %	42.15%	118.18%	85.12%	81.82%	82.64%	100.00%	-	-
P/NAPS	0.63	0.53	0.53	0.61	0.65	0.57	0.81	-4.09%
YoY %	18.87%	0.00%	-13.11%	-6.15%	14.04%	-29.63%	-	-
Horiz. %	77.78%	65.43%	65.43%	75.31%	80.25%	70.37%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/11/20	21/11/19	14/11/18	22/11/17	23/11/16	26/11/15	27/11/14	-
Price	2.63	2.70	2.61	2.99	2.47	2.58	2.65	-
P/RPS	2.23	1.36	1.38	1.63	1.19	1.22	1.24	10.26%
YoY %	63.97%	-1.45%	-15.34%	36.97%	-2.46%	-1.61%	-	-
Horiz. %	179.84%	109.68%	111.29%	131.45%	95.97%	98.39%	100.00%	-
P/EPS	83.85	9.26	9.04	8.79	7.57	14.54	21.05	25.87%
YoY %	805.51%	2.43%	2.84%	16.12%	-47.94%	-30.93%	-	-
Horiz. %	398.34%	43.99%	42.95%	41.76%	35.96%	69.07%	100.00%	-
EY	1.19	10.80	11.07	11.38	13.21	6.88	4.75	-20.58%
YoY %	-88.98%	-2.44%	-2.72%	-13.85%	92.01%	44.84%	-	-
Horiz. %	25.05%	227.37%	233.05%	239.58%	278.11%	144.84%	100.00%	-
DY	0.51	1.48	1.02	0.89	1.08	1.03	0.00	-
YoY %	-65.54%	45.10%	14.61%	-17.59%	4.85%	0.00%	-	-
Horiz. %	49.51%	143.69%	99.03%	86.41%	104.85%	100.00%	-	-
P/NAPS	0.64	0.52	0.53	0.68	0.60	0.66	0.90	-5.51%
YoY %	23.08%	-1.89%	-22.06%	13.33%	-9.09%	-26.67%	-	-
Horiz. %	71.11%	57.78%	58.89%	75.56%	66.67%	73.33%	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