[IGBB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1.14%
YoY- 295.14%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,556,616 1,584,248 1,291,270 1,210,772 1,188,380 1,152,764 930,053 41.09%
PBT 634,614 539,976 421,139 441,009 445,152 416,412 351,405 48.45%
Tax -114,592 -116,628 -93,153 -85,893 -89,466 -76,032 -112,080 1.49%
NP 520,022 423,348 327,986 355,116 355,686 340,380 239,325 67.99%
-
NP to SH 336,224 224,272 159,114 187,129 185,026 170,892 161,845 63.03%
-
Tax Rate 18.06% 21.60% 22.12% 19.48% 20.10% 18.26% 31.89% -
Total Cost 1,036,594 1,160,900 963,284 855,656 832,694 812,384 690,728 31.17%
-
Net Worth 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3.27%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 45,270 60,183 - - 151,392 -
Div Payout % - - 28.45% 32.16% - - 93.54% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3.27%
NOSH 1,358,141 905,427 905,427 905,427 905,427 905,401 905,350 31.14%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 33.41% 26.72% 25.40% 29.33% 29.93% 29.53% 25.73% -
ROE 8.47% 5.86% 4.21% 4.94% 4.92% 4.44% 4.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 115.27 175.85 142.62 134.12 131.58 127.57 104.44 6.81%
EPS 24.90 24.88 17.63 20.73 20.48 18.92 18.17 23.44%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 17.00 -
NAPS 2.9407 4.2494 4.1719 4.20 4.1679 4.2578 4.2493 -21.81%
Adjusted Per Share Value based on latest NOSH - 905,427
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 114.61 116.65 95.08 89.15 87.50 84.88 68.48 41.09%
EPS 24.76 16.51 11.72 13.78 13.62 12.58 11.92 63.01%
DPS 0.00 0.00 3.33 4.43 0.00 0.00 11.15 -
NAPS 2.9239 2.8187 2.7812 2.7917 2.7717 2.8329 2.7863 3.27%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.00 3.10 2.32 2.24 2.28 2.31 1.96 -
P/RPS 1.74 1.76 1.63 1.67 1.73 1.81 1.88 -5.04%
P/EPS 8.03 12.45 13.20 10.81 11.13 12.21 10.78 -17.87%
EY 12.45 8.03 7.57 9.25 8.99 8.19 9.27 21.79%
DY 0.00 0.00 2.16 2.98 0.00 0.00 8.67 -
P/NAPS 0.68 0.73 0.56 0.53 0.55 0.54 0.46 29.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 22/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 2.06 2.98 2.54 2.28 2.30 2.38 1.93 -
P/RPS 1.79 1.69 1.78 1.70 1.75 1.87 1.85 -2.17%
P/EPS 8.27 11.97 14.45 11.00 11.23 12.58 10.62 -15.39%
EY 12.09 8.35 6.92 9.09 8.91 7.95 9.42 18.15%
DY 0.00 0.00 1.97 2.92 0.00 0.00 8.81 -
P/NAPS 0.70 0.70 0.61 0.54 0.55 0.56 0.45 34.36%

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