[IGBB] YoY TTM 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- -25.92%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,167,241 1,376,282 1,303,578 1,151,054 1,258,034 1,288,792 1,211,022 -0.61%
PBT 256,638 474,127 472,733 432,430 486,152 429,666 401,458 -7.17%
Tax -57,419 -80,182 -106,200 -59,847 -76,768 -116,114 -105,980 -9.70%
NP 199,219 393,945 366,533 372,583 409,384 313,552 295,478 -6.35%
-
NP to SH 79,592 240,770 203,519 171,550 176,968 126,575 68,171 2.61%
-
Tax Rate 22.37% 16.91% 22.47% 13.84% 15.79% 27.02% 26.40% -
Total Cost 968,022 982,337 937,045 778,471 848,650 975,240 915,544 0.93%
-
Net Worth 3,415,251 3,556,533 3,245,183 2,676,666 2,516,363 2,376,857 1,215,868 18.76%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 16,356 20,439 13,050 12,168 12,151 12,163 355 89.22%
Div Payout % 20.55% 8.49% 6.41% 7.09% 6.87% 9.61% 0.52% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,415,251 3,556,533 3,245,183 2,676,666 2,516,363 2,376,857 1,215,868 18.76%
NOSH 888,502 689,828 689,519 608,333 607,817 607,891 607,934 6.52%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.07% 28.62% 28.12% 32.37% 32.54% 24.33% 24.40% -
ROE 2.33% 6.77% 6.27% 6.41% 7.03% 5.33% 5.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 139.45 202.25 196.61 189.21 206.98 212.01 199.20 -5.76%
EPS 9.51 35.38 30.69 28.20 29.12 20.82 11.21 -2.70%
DPS 1.95 3.00 1.97 2.00 2.00 2.00 0.06 78.54%
NAPS 4.0803 5.2265 4.8944 4.40 4.14 3.91 2.00 12.60%
Adjusted Per Share Value based on latest NOSH - 608,333
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 85.94 101.34 95.98 84.75 92.63 94.89 89.17 -0.61%
EPS 5.86 17.73 14.99 12.63 13.03 9.32 5.02 2.60%
DPS 1.20 1.50 0.96 0.90 0.89 0.90 0.03 84.82%
NAPS 2.5147 2.6187 2.3894 1.9708 1.8528 1.7501 0.8952 18.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 1.86 1.38 1.32 1.42 1.29 1.04 1.19 7.72%
P/EPS 27.24 7.89 8.47 9.54 9.20 10.61 21.22 4.24%
EY 3.67 12.68 11.81 10.48 10.86 9.42 4.71 -4.06%
DY 0.75 1.08 0.76 0.74 0.75 0.90 0.02 82.85%
P/NAPS 0.63 0.53 0.53 0.61 0.65 0.57 1.19 -10.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 1.89 1.33 1.33 1.58 1.19 1.22 1.33 6.02%
P/EPS 27.66 7.63 8.50 10.60 8.48 12.39 23.63 2.65%
EY 3.62 13.10 11.76 9.43 11.79 8.07 4.23 -2.55%
DY 0.74 1.11 0.75 0.67 0.81 0.78 0.02 82.44%
P/NAPS 0.64 0.52 0.53 0.68 0.60 0.66 1.33 -11.46%

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