[IGBB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.2%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 986,333 919,898 1,165,688 1,442,672 1,353,574 1,301,648 1,335,052 -18.23%
PBT 167,966 107,868 247,248 463,099 443,248 396,918 439,256 -47.22%
Tax -52,130 -35,950 -57,108 -96,906 -104,780 -107,058 -121,868 -43.14%
NP 115,836 71,918 190,140 366,193 338,468 289,860 317,388 -48.83%
-
NP to SH 26,254 5,408 70,712 208,665 198,352 164,618 197,788 -73.88%
-
Tax Rate 31.04% 33.33% 23.10% 20.93% 23.64% 26.97% 27.74% -
Total Cost 870,497 847,980 975,548 1,076,479 1,015,106 1,011,788 1,017,664 -9.86%
-
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,160 16,356 - 20,418 27,219 40,879 - -
Div Payout % 42.51% 302.45% - 9.79% 13.72% 24.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
NOSH 888,502 888,501 888,501 690,152 689,828 689,572 689,572 18.35%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.74% 7.82% 16.31% 25.38% 25.01% 22.27% 23.77% -
ROE 0.77% 0.16% 2.27% 5.78% 5.58% 4.69% 5.67% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 117.84 112.48 153.41 211.97 198.91 191.05 195.64 -28.61%
EPS 3.13 0.66 9.32 30.66 29.15 24.16 29.00 -77.23%
DPS 1.33 2.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 4.0803 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 -13.88%
Adjusted Per Share Value based on latest NOSH - 690,152
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.62 67.73 85.83 106.22 99.66 95.84 98.30 -18.23%
EPS 1.93 0.40 5.21 15.36 14.60 12.12 14.56 -73.90%
DPS 0.82 1.20 0.00 1.50 2.00 3.01 0.00 -
NAPS 2.5147 2.4712 2.2942 2.6579 2.6187 2.5823 2.5671 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.59 2.67 2.54 3.61 2.79 2.80 2.65 -
P/RPS 2.20 2.37 1.66 1.70 1.40 1.47 1.35 38.35%
P/EPS 82.57 403.77 27.29 11.77 9.57 11.59 9.14 332.02%
EY 1.21 0.25 3.66 8.49 10.45 8.63 10.94 -76.86%
DY 0.51 0.75 0.00 0.83 1.43 2.14 0.00 -
P/NAPS 0.63 0.65 0.62 0.68 0.53 0.54 0.52 13.60%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 -
Price 2.63 2.62 2.70 3.32 2.70 2.75 2.61 -
P/RPS 2.23 2.33 1.76 1.57 1.36 1.44 1.33 41.00%
P/EPS 83.85 396.21 29.01 10.83 9.26 11.38 9.00 340.96%
EY 1.19 0.25 3.45 9.23 10.80 8.79 11.11 -77.35%
DY 0.51 0.76 0.00 0.90 1.48 2.18 0.00 -
P/NAPS 0.64 0.64 0.66 0.63 0.52 0.53 0.51 16.29%

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