[IGBB] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 25.41%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,016,417 1,442,672 1,302,011 1,201,528 1,255,473 1,276,430 1,288,979 -3.87%
PBT 147,663 463,099 480,591 491,318 482,908 390,379 450,191 -16.94%
Tax -48,868 -96,906 -89,076 -59,548 -83,022 -103,486 -102,782 -11.64%
NP 98,795 366,193 391,515 431,770 399,886 286,893 347,409 -18.89%
-
NP to SH 9,250 208,665 235,643 215,143 165,027 109,105 102,165 -32.96%
-
Tax Rate 33.09% 20.93% 18.53% 12.12% 17.19% 26.51% 22.83% -
Total Cost 917,622 1,076,479 910,496 769,758 855,587 989,537 941,570 -0.42%
-
Net Worth 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 1,895,922 10.61%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 16,356 20,439 13,050 12,168 12,151 12,163 355 89.22%
Div Payout % 176.83% 9.80% 5.54% 5.66% 7.36% 11.15% 0.35% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 2,428,387 1,895,922 10.61%
NOSH 888,502 690,152 689,519 611,474 610,891 607,096 607,667 6.53%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.72% 25.38% 30.07% 35.94% 31.85% 22.48% 26.95% -
ROE 0.27% 5.78% 7.06% 7.94% 6.46% 4.49% 5.39% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 119.83 211.97 194.69 197.43 206.51 210.25 212.12 -9.07%
EPS 1.09 30.66 35.24 35.35 27.14 17.97 16.81 -36.59%
DPS 1.93 3.00 1.95 2.00 2.00 2.00 0.06 78.23%
NAPS 4.0972 5.3037 4.9882 4.45 4.20 4.00 3.12 4.64%
Adjusted Per Share Value based on latest NOSH - 611,474
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 74.84 106.22 95.87 88.47 92.44 93.98 94.91 -3.87%
EPS 0.68 15.36 17.35 15.84 12.15 8.03 7.52 -32.97%
DPS 1.20 1.50 0.96 0.90 0.89 0.90 0.03 84.82%
NAPS 2.5588 2.6579 2.4563 1.9941 1.8801 1.788 1.396 10.61%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.58 3.61 2.48 2.96 2.52 2.28 2.36 -
P/RPS 2.15 1.70 1.27 1.50 1.22 1.08 1.11 11.63%
P/EPS 236.58 11.77 7.04 8.37 9.28 12.69 14.04 60.04%
EY 0.42 8.49 14.21 11.94 10.77 7.88 7.12 -37.58%
DY 0.75 0.83 0.79 0.68 0.79 0.88 0.02 82.85%
P/NAPS 0.63 0.68 0.50 0.67 0.60 0.57 0.76 -3.07%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 19/02/20 26/02/19 13/02/18 23/02/17 26/02/16 17/02/15 -
Price 2.60 3.32 2.50 3.10 2.50 2.27 2.24 -
P/RPS 2.17 1.57 1.28 1.57 1.21 1.08 1.06 12.67%
P/EPS 238.41 10.83 7.10 8.77 9.21 12.63 13.32 61.66%
EY 0.42 9.23 14.09 11.40 10.86 7.92 7.51 -38.13%
DY 0.74 0.90 0.78 0.65 0.80 0.88 0.03 70.53%
P/NAPS 0.63 0.63 0.50 0.70 0.60 0.57 0.72 -2.19%

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