[IGBB] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 25.54%
YoY- 94.12%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,400,331 1,341,579 1,214,177 1,232,111 1,215,837 1,332,423 598,649 15.20%
PBT 415,097 490,130 466,154 518,027 359,209 449,979 223,362 10.87%
Tax -80,716 -89,480 -100,418 -56,123 -85,675 -103,352 -46,313 9.69%
NP 334,381 400,650 365,736 461,904 273,534 346,627 177,049 11.16%
-
NP to SH 176,896 251,012 176,052 207,183 106,730 115,990 78,366 14.51%
-
Tax Rate 19.45% 18.26% 21.54% 10.83% 23.85% 22.97% 20.73% -
Total Cost 1,065,950 940,929 848,441 770,207 942,303 985,796 421,600 16.70%
-
Net Worth 3,115,840 3,486,540 3,064,061 2,615,350 2,414,149 2,323,172 1,698,141 10.63%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 20,439 13,050 12,168 12,151 12,163 - 355 96.38%
Div Payout % 11.55% 5.20% 6.91% 5.86% 11.40% - 0.45% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 3,115,840 3,486,540 3,064,061 2,615,350 2,414,149 2,323,172 1,698,141 10.63%
NOSH 888,501 689,572 611,526 608,221 608,098 608,160 591,687 7.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 23.88% 29.86% 30.12% 37.49% 22.50% 26.01% 29.57% -
ROE 5.68% 7.20% 5.75% 7.92% 4.42% 4.99% 4.61% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 184.29 196.60 193.36 202.58 199.94 219.09 101.18 10.49%
EPS 23.28 36.78 28.04 34.06 17.55 19.07 13.24 9.85%
DPS 2.69 1.91 1.94 2.00 2.00 0.00 0.06 88.37%
NAPS 4.1006 5.1093 4.8797 4.30 3.97 3.82 2.87 6.12%
Adjusted Per Share Value based on latest NOSH - 608,221
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 105.28 100.86 91.28 92.63 91.41 100.17 45.01 15.19%
EPS 13.30 18.87 13.24 15.58 8.02 8.72 5.89 14.52%
DPS 1.54 0.98 0.91 0.91 0.91 0.00 0.03 92.66%
NAPS 2.3425 2.6212 2.3036 1.9662 1.815 1.7466 1.2767 10.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.54 2.65 2.99 2.78 2.53 2.39 2.04 -
P/RPS 1.38 1.35 1.55 1.37 1.27 1.09 2.02 -6.14%
P/EPS 10.91 7.20 10.66 8.16 14.41 12.53 15.40 -5.57%
EY 9.17 13.88 9.38 12.25 6.94 7.98 6.49 5.92%
DY 1.06 0.72 0.65 0.72 0.79 0.00 0.03 81.04%
P/NAPS 0.62 0.52 0.61 0.65 0.64 0.63 0.71 -2.23%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 11/06/20 29/05/19 31/05/18 25/05/17 25/05/16 28/05/15 29/05/14 -
Price 2.70 2.61 2.94 3.00 2.75 2.29 2.18 -
P/RPS 1.47 1.33 1.52 1.48 1.38 1.05 2.15 -6.13%
P/EPS 11.60 7.10 10.49 8.81 15.67 12.01 16.46 -5.66%
EY 8.62 14.09 9.54 11.35 6.38 8.33 6.08 5.98%
DY 1.00 0.73 0.66 0.67 0.73 0.00 0.03 79.30%
P/NAPS 0.66 0.51 0.60 0.70 0.69 0.60 0.76 -2.32%

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