[IGBB] YoY Cumulative Quarter 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- 121.1%

YoY- -36.94%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	428,305	459,949	650,824	587,693	552,944	592,547	660,045	-6.94%
YoY %	-6.88%	-29.33%	10.74%	6.28%	-6.68%	-10.23%	-	-
Horiz. %	64.89%	69.68%	98.60%	89.04%	83.77%	89.77%	100.00%	-
PBT	42,392	53,934	198,459	199,767	239,274	168,474	218,948	-23.92%
YoY %	-21.40%	-72.82%	-0.65%	-16.51%	42.02%	-23.05%	-	-
Horiz. %	19.36%	24.63%	90.64%	91.24%	109.28%	76.95%	100.00%	-
Tax	-23,558	-17,975	-53,529	-55,425	-8,727	-29,789	-63,231	-15.16%
YoY %	-31.06%	66.42%	3.42%	-535.10%	70.70%	52.89%	-	-
Horiz. %	37.26%	28.43%	84.66%	87.65%	13.80%	47.11%	100.00%	-
NP	18,834	35,959	144,930	144,342	230,547	138,685	155,717	-29.65%
YoY %	-47.62%	-75.19%	0.41%	-37.39%	66.24%	-10.94%	-	-
Horiz. %	12.10%	23.09%	93.07%	92.70%	148.06%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,237	2,704	82,309	75,348	119,491	52,946	58,383	-
YoY %	-589.53%	-96.71%	9.24%	-36.94%	125.68%	-9.31%	-	-
Horiz. %	-22.67%	4.63%	140.98%	129.06%	204.67%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.57%	33.33%	26.97%	27.74%	3.65%	17.68%	28.88%	-
YoY %	66.73%	23.58%	-2.78%	660.00%	-79.36%	-38.78%	-	-
Horiz. %	192.42%	115.41%	93.39%	96.05%	12.64%	61.22%	100.00%	-
Total Cost	409,471	423,990	505,894	443,351	322,397	453,862	504,328	-3.41%
YoY %	-3.42%	-16.19%	14.11%	37.52%	-28.97%	-10.01%	-	-
Horiz. %	81.19%	84.07%	100.31%	87.91%	63.93%	89.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	7.14%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.37%	2.37%	-	-
Horiz. %	151.38%	141.65%	148.02%	132.40%	111.96%	102.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	8,178	20,439	13,050	12,168	12,157	12,150	-
YoY %	-	-59.99%	56.62%	7.25%	0.09%	0.06%	-	-
Horiz. %	-	67.31%	168.22%	107.41%	100.15%	100.06%	100.00%	-
Div Payout %	-	302.45%	24.83%	17.32%	10.18%	22.96%	20.81%	-
YoY %	-	1,118.08%	43.36%	70.14%	-55.66%	10.33%	-	-
Horiz. %	-	1,453.39%	119.32%	83.23%	48.92%	110.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	2,369,341	7.14%
YoY %	6.87%	-4.31%	11.80%	18.25%	9.37%	2.37%	-	-
Horiz. %	151.38%	141.65%	148.02%	132.40%	111.96%	102.37%	100.00%	-
NOSH	905,350	888,501	689,572	689,505	611,401	607,876	607,523	6.86%
YoY %	1.90%	28.85%	0.01%	12.77%	0.58%	0.06%	-	-
Horiz. %	149.02%	146.25%	113.51%	113.49%	100.64%	100.06%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.40%	7.82%	22.27%	24.56%	41.69%	23.40%	23.59%	-
YoY %	-43.73%	-64.89%	-9.32%	-41.09%	78.16%	-0.81%	-	-
Horiz. %	18.65%	33.15%	94.40%	104.11%	176.73%	99.19%	100.00%	-
ROE	-0.37%	0.08%	2.35%	2.40%	4.50%	2.18%	2.46%	-
YoY %	-562.50%	-96.60%	-2.08%	-46.67%	106.42%	-11.38%	-	-
Horiz. %	-15.04%	3.25%	95.53%	97.56%	182.93%	88.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	48.43	56.24	95.52	90.06	90.88	97.48	108.65	-12.58%
YoY %	-13.89%	-41.12%	6.06%	-0.90%	-6.77%	-10.28%	-	-
Horiz. %	44.57%	51.76%	87.92%	82.89%	83.64%	89.72%	100.00%	-
EPS	-1.50	0.33	12.08	11.55	19.64	8.71	9.61	-
YoY %	-554.55%	-97.27%	4.59%	-41.19%	125.49%	-9.37%	-	-
Horiz. %	-15.61%	3.43%	125.70%	120.19%	204.37%	90.63%	100.00%	-
DPS	0.00	1.00	3.00	2.00	2.00	2.00	2.00	-
YoY %	0.00%	-66.67%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.056	4.1038	5.1476	4.8074	4.36	3.99	3.90	0.65%
YoY %	-1.16%	-20.28%	7.08%	10.26%	9.27%	2.31%	-	-
Horiz. %	104.00%	105.23%	131.99%	123.27%	111.79%	102.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 689,505
RPS	31.54	33.87	47.92	43.27	40.71	43.63	48.60	-6.94%
YoY %	-6.88%	-29.32%	10.75%	6.29%	-6.69%	-10.23%	-	-
Horiz. %	64.90%	69.69%	98.60%	89.03%	83.77%	89.77%	100.00%	-
EPS	-0.97	0.20	6.06	5.55	8.80	3.90	4.30	-
YoY %	-585.00%	-96.70%	9.19%	-36.93%	125.64%	-9.30%	-	-
Horiz. %	-22.56%	4.65%	140.93%	129.07%	204.65%	90.70%	100.00%	-
DPS	0.00	0.60	1.50	0.96	0.90	0.90	0.89	-
YoY %	0.00%	-60.00%	56.25%	6.67%	0.00%	1.12%	-	-
Horiz. %	0.00%	67.42%	168.54%	107.87%	101.12%	101.12%	100.00%	-
NAPS	2.641	2.4712	2.5823	2.3098	1.9532	1.7858	1.7445	7.14%
YoY %	6.87%	-4.30%	11.80%	18.26%	9.37%	2.37%	-	-
Horiz. %	151.39%	141.66%	148.03%	132.40%	111.96%	102.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.05	2.67	2.80	2.92	2.90	2.64	2.23	-
P/RPS	4.23	4.75	2.93	3.24	3.19	2.71	2.05	12.81%
YoY %	-10.95%	62.12%	-9.57%	1.57%	17.71%	32.20%	-	-
Horiz. %	206.34%	231.71%	142.93%	158.05%	155.61%	132.20%	100.00%	-
P/EPS	-136.95	807.54	23.18	25.29	14.77	30.31	23.20	-
YoY %	-116.96%	3,383.78%	-8.34%	71.23%	-51.27%	30.65%	-	-
Horiz. %	-590.30%	3,480.78%	99.91%	109.01%	63.66%	130.65%	100.00%	-
EY	-0.73	0.12	4.31	3.95	6.77	3.30	4.31	-
YoY %	-708.33%	-97.22%	9.11%	-41.65%	105.15%	-23.43%	-	-
Horiz. %	-16.94%	2.78%	100.00%	91.65%	157.08%	76.57%	100.00%	-
DY	0.00	0.37	1.07	0.68	0.69	0.76	0.90	-
YoY %	0.00%	-65.42%	57.35%	-1.45%	-9.21%	-15.56%	-	-
Horiz. %	0.00%	41.11%	118.89%	75.56%	76.67%	84.44%	100.00%	-
P/NAPS	0.51	0.65	0.54	0.61	0.67	0.66	0.57	-1.83%
YoY %	-21.54%	20.37%	-11.48%	-8.96%	1.52%	15.79%	-	-
Horiz. %	89.47%	114.04%	94.74%	107.02%	117.54%	115.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	27/08/19	30/08/18	23/08/17	26/08/16	19/08/15	-
Price	1.96	2.62	2.75	2.80	2.67	2.59	2.15	-
P/RPS	4.05	4.66	2.88	3.11	2.94	2.66	1.98	12.65%
YoY %	-13.09%	61.81%	-7.40%	5.78%	10.53%	34.34%	-	-
Horiz. %	204.55%	235.35%	145.45%	157.07%	148.48%	134.34%	100.00%	-
P/EPS	-130.94	792.42	22.76	24.25	13.60	29.74	22.37	-
YoY %	-116.52%	3,381.63%	-6.14%	78.31%	-54.27%	32.95%	-	-
Horiz. %	-585.34%	3,542.33%	101.74%	108.40%	60.80%	132.95%	100.00%	-
EY	-0.76	0.13	4.39	4.12	7.36	3.36	4.47	-
YoY %	-684.62%	-97.04%	6.55%	-44.02%	119.05%	-24.83%	-	-
Horiz. %	-17.00%	2.91%	98.21%	92.17%	164.65%	75.17%	100.00%	-
DY	0.00	0.38	1.09	0.71	0.75	0.77	0.93	-
YoY %	0.00%	-65.14%	53.52%	-5.33%	-2.60%	-17.20%	-	-
Horiz. %	0.00%	40.86%	117.20%	76.34%	80.65%	82.80%	100.00%	-
P/NAPS	0.48	0.64	0.53	0.58	0.61	0.65	0.55	-2.24%
YoY %	-25.00%	20.75%	-8.62%	-4.92%	-6.15%	18.18%	-	-
Horiz. %	87.27%	116.36%	96.36%	105.45%	110.91%	118.18%	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