[IGBCR] QoQ Annualized Quarter Result on 31-Dec-2024 [#4]

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Annualized Quarter Result
Revenue	230,985	227,728	226,490	223,812	215,147	210,965	210,630	6.31%
YoY %	1.43%	0.55%	1.20%	4.03%	1.98%	0.16%	-	-
Horiz. %	109.66%	108.12%	107.53%	106.26%	102.14%	100.16%	100.00%	-
PBT	62,693	69,001	70,820	75,540	65,241	66,893	67,000	-4.31%
YoY %	-9.14%	-2.57%	-6.25%	15.79%	-2.47%	-0.16%	-	-
Horiz. %	93.57%	102.99%	105.70%	112.75%	97.37%	99.84%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	62,693	69,001	70,820	75,540	65,241	66,893	67,000	-4.31%
YoY %	-9.14%	-2.57%	-6.25%	15.79%	-2.47%	-0.16%	-	-
Horiz. %	93.57%	102.99%	105.70%	112.75%	97.37%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,693	69,001	70,820	75,540	65,241	66,893	67,000	-4.31%
YoY %	-9.14%	-2.57%	-6.25%	15.79%	-2.47%	-0.16%	-	-
Horiz. %	93.57%	102.99%	105.70%	112.75%	97.37%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	168,292	158,726	155,670	148,272	149,906	144,072	143,630	11.08%
YoY %	6.03%	1.96%	4.99%	-1.09%	4.05%	0.31%	-	-
Horiz. %	117.17%	110.51%	108.38%	103.23%	104.37%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,274,110	2,291,813	2,293,679	2,296,281	2,296,179	2,308,240	2,297,758	-0.68%
YoY %	-0.77%	-0.08%	-0.11%	0.00%	-0.52%	0.46%	-	-
Horiz. %	98.97%	99.74%	99.82%	99.94%	99.93%	100.46%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Dividend
Div	86,292	91,506	91,966	91,158	82,555	54,449	81,760	3.64%
YoY %	-5.70%	-0.50%	0.89%	10.42%	51.62%	-33.40%	-	-
Horiz. %	105.54%	111.92%	112.48%	111.49%	100.97%	66.60%	100.00%	-
Div Payout %	137.64%	132.62%	129.86%	120.68%	126.54%	81.40%	122.03%	-
YoY %	3.79%	2.13%	7.61%	-4.63%	55.45%	-33.30%	-	-
Horiz. %	112.79%	108.68%	106.42%	98.89%	103.70%	66.70%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Equity
Net Worth	2,274,110	2,291,813	2,293,679	2,296,281	2,296,179	2,308,240	2,297,758	-0.68%
YoY %	-0.77%	-0.08%	-0.11%	0.00%	-0.52%	0.46%	-	-
Horiz. %	98.97%	99.74%	99.82%	99.94%	99.93%	100.46%	100.00%	-
NOSH	2,383,764	2,391,291	2,382,548	2,373,907	2,365,488	2,357,274	2,349,446	0.96%
YoY %	-0.31%	0.37%	0.36%	0.36%	0.35%	0.33%	-	-
Horiz. %	101.46%	101.78%	101.41%	101.04%	100.68%	100.33%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Ratio Analysis
NP Margin	27.14%	30.30%	31.27%	33.75%	30.32%	31.71%	31.81%	-
YoY %	-10.43%	-3.10%	-7.35%	11.31%	-4.38%	-0.31%	-	-
Horiz. %	85.32%	95.25%	98.30%	106.10%	95.32%	99.69%	100.00%	-
ROE	2.76%	3.01%	3.09%	3.29%	2.84%	2.90%	2.92%	-
YoY %	-8.31%	-2.59%	-6.08%	15.85%	-2.07%	-0.68%	-	-
Horiz. %	94.52%	103.08%	105.82%	112.67%	97.26%	99.32%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Per Share
RPS	9.69	9.52	9.51	9.43	9.10	8.99	8.97	5.25%
YoY %	1.79%	0.11%	0.85%	3.63%	1.22%	0.22%	-	-
Horiz. %	108.03%	106.13%	106.02%	105.13%	101.45%	100.22%	100.00%	-
EPS	2.63	2.89	2.98	3.20	2.77	2.85	2.86	-5.41%
YoY %	-9.00%	-3.02%	-6.88%	15.52%	-2.81%	-0.35%	-	-
Horiz. %	91.96%	101.05%	104.20%	111.89%	96.85%	99.65%	100.00%	-
DPS	3.62	3.83	3.86	3.84	3.49	2.32	3.48	2.65%
YoY %	-5.48%	-0.78%	0.52%	10.03%	50.43%	-33.33%	-	-
Horiz. %	104.02%	110.06%	110.92%	110.34%	100.29%	66.67%	100.00%	-
NAPS	0.954	0.9584	0.9627	0.9673	0.9707	0.9835	0.978	-1.63%
YoY %	-0.46%	-0.45%	-0.48%	-0.35%	-1.30%	0.56%	-	-
Horiz. %	97.55%	98.00%	98.44%	98.91%	99.25%	100.56%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Adjusted Per Share Value based on latest NOSH - 2,378,695
RPS	9.71	9.57	9.52	9.41	9.04	8.87	8.85	6.34%
YoY %	1.46%	0.53%	1.17%	4.09%	1.92%	0.23%	-	-
Horiz. %	109.72%	108.14%	107.57%	106.33%	102.15%	100.23%	100.00%	-
EPS	2.64	2.90	2.98	3.18	2.74	2.81	2.82	-4.28%
YoY %	-8.97%	-2.68%	-6.29%	16.06%	-2.49%	-0.35%	-	-
Horiz. %	93.62%	102.84%	105.67%	112.77%	97.16%	99.65%	100.00%	-
DPS	3.63	3.85	3.87	3.83	3.47	2.29	3.44	3.63%
YoY %	-5.71%	-0.52%	1.04%	10.37%	51.53%	-33.43%	-	-
Horiz. %	105.52%	111.92%	112.50%	111.34%	100.87%	66.57%	100.00%	-
NAPS	0.956	0.9635	0.9643	0.9654	0.9653	0.9704	0.966	-0.68%
YoY %	-0.78%	-0.08%	-0.11%	0.01%	-0.53%	0.46%	-	-
Horiz. %	98.96%	99.74%	99.82%	99.94%	99.93%	100.46%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/24	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	-
Price	0.565	0.515	0.48	0.475	0.485	0.495	0.505	-
P/RPS	5.83	5.41	5.05	5.04	5.33	5.51	5.63	2.34%
YoY %	7.76%	7.13%	0.20%	-5.44%	-3.27%	-2.13%	-	-
Horiz. %	103.55%	96.09%	89.70%	89.52%	94.67%	97.87%	100.00%	-
P/EPS	21.48	17.85	16.15	14.93	17.58	17.37	17.71	13.66%
YoY %	20.34%	10.53%	8.17%	-15.07%	1.21%	-1.92%	-	-
Horiz. %	121.29%	100.79%	91.19%	84.30%	99.27%	98.08%	100.00%	-
EY	4.65	5.60	6.19	6.70	5.69	5.76	5.65	-12.12%
YoY %	-16.96%	-9.53%	-7.61%	17.75%	-1.22%	1.95%	-	-
Horiz. %	82.30%	99.12%	109.56%	118.58%	100.71%	101.95%	100.00%	-
DY	6.41	7.43	8.04	8.08	7.20	4.69	6.89	-4.67%
YoY %	-13.73%	-7.59%	-0.50%	12.22%	53.52%	-31.93%	-	-
Horiz. %	93.03%	107.84%	116.69%	117.27%	104.50%	68.07%	100.00%	-
P/NAPS	0.59	0.54	0.50	0.49	0.50	0.50	0.52	8.74%
YoY %	9.26%	8.00%	2.04%	-2.00%	0.00%	-3.85%	-	-
Horiz. %	113.46%	103.85%	96.15%	94.23%	96.15%	96.15%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Announcement Date
Date	23/01/25	28/10/24	25/07/24	17/04/24	30/01/24	13/10/23	26/07/23	-
Price	0.565	0.52	0.48	0.495	0.495	0.49	0.51	-
P/RPS	5.83	5.46	5.05	5.25	5.44	5.45	5.69	1.62%
YoY %	6.78%	8.12%	-3.81%	-3.49%	-0.18%	-4.22%	-	-
Horiz. %	102.46%	95.96%	88.75%	92.27%	95.61%	95.78%	100.00%	-
P/EPS	21.48	18.02	16.15	15.56	17.95	17.19	17.88	12.94%
YoY %	19.20%	11.58%	3.79%	-13.31%	4.42%	-3.86%	-	-
Horiz. %	120.13%	100.78%	90.32%	87.02%	100.39%	96.14%	100.00%	-
EY	4.65	5.55	6.19	6.43	5.57	5.82	5.59	-11.50%
YoY %	-16.22%	-10.34%	-3.73%	15.44%	-4.30%	4.11%	-	-
Horiz. %	83.18%	99.28%	110.73%	115.03%	99.64%	104.11%	100.00%	-
DY	6.41	7.36	8.04	7.76	7.05	4.73	6.82	-4.03%
YoY %	-12.91%	-8.46%	3.61%	10.07%	49.05%	-30.65%	-	-
Horiz. %	93.99%	107.92%	117.89%	113.78%	103.37%	69.35%	100.00%	-
P/NAPS	0.59	0.54	0.50	0.51	0.51	0.50	0.52	8.74%
YoY %	9.26%	8.00%	-1.96%	0.00%	2.00%	-3.85%	-	-
Horiz. %	113.46%	103.85%	96.15%	98.08%	98.08%	96.15%	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