[IGBB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 34.73%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 300,445 276,667 427,491 361,101 362,668 312,194 319,116 -0.99%
PBT 297,917 21,688 130,663 141,691 133,833 74,945 78,189 24.95%
Tax -25,997 -9,770 -18,321 -1,597 -18,721 -19,020 -12,766 12.57%
NP 271,920 11,918 112,342 140,094 115,112 55,925 65,423 26.77%
-
NP to SH 233,766 -10,441 59,901 92,006 59,882 16,289 28,230 42.19%
-
Tax Rate 8.73% 45.05% 14.02% 1.13% 13.99% 25.38% 16.33% -
Total Cost 28,525 264,749 315,149 221,007 247,556 256,269 253,693 -30.50%
-
Net Worth 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 7.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 44,527 - - - - - - -
Div Payout % 19.05% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 7.66%
NOSH 905,350 888,502 690,152 689,519 611,474 610,891 607,096 6.88%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 90.51% 4.31% 26.28% 38.80% 31.74% 17.91% 20.50% -
ROE 6.18% -0.30% 1.66% 2.76% 2.21% 0.64% 1.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.74 32.62 62.81 53.99 59.59 51.35 52.56 -7.11%
EPS 26.25 -1.23 8.80 13.76 9.84 2.68 4.65 33.40%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2493 4.0972 5.3037 4.9882 4.45 4.20 4.00 1.01%
Adjusted Per Share Value based on latest NOSH - 689,519
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.12 20.37 31.48 26.59 26.70 22.99 23.50 -1.00%
EPS 17.21 -0.77 4.41 6.77 4.41 1.20 2.08 42.17%
DPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7863 2.5588 2.6579 2.4563 1.9941 1.8801 1.788 7.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.96 2.58 3.61 2.48 2.96 2.52 2.28 -
P/RPS 5.81 7.91 5.75 4.59 4.97 4.91 4.34 4.97%
P/EPS 7.47 -209.59 41.02 18.03 30.08 94.05 49.03 -26.89%
EY 13.39 -0.48 2.44 5.55 3.32 1.06 2.04 36.79%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.68 0.50 0.67 0.60 0.57 -3.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 19/02/20 26/02/19 13/02/18 23/02/17 26/02/16 -
Price 1.93 2.60 3.32 2.50 3.10 2.50 2.27 -
P/RPS 5.72 7.97 5.29 4.63 5.20 4.87 4.32 4.78%
P/EPS 7.35 -211.22 37.72 18.17 31.51 93.31 48.82 -27.04%
EY 13.60 -0.47 2.65 5.50 3.17 1.07 2.05 37.03%
DY 2.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.63 0.50 0.70 0.60 0.57 -3.85%

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