[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 80.74%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 459,949 291,422 1,442,672 1,015,181 650,824 333,763 1,302,010 -50.05%
PBT 53,934 61,812 463,099 332,436 198,459 109,814 480,591 -76.76%
Tax -17,975 -14,277 -96,906 -78,585 -53,529 -30,467 -89,076 -65.62%
NP 35,959 47,535 366,193 253,851 144,930 79,347 391,515 -79.67%
-
NP to SH 2,704 17,678 208,665 148,764 82,309 49,447 235,643 -94.92%
-
Tax Rate 33.33% 23.10% 20.93% 23.64% 26.97% 27.74% 18.53% -
Total Cost 423,990 243,887 1,076,479 761,330 505,894 254,416 910,495 -39.94%
-
Net Worth 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 0.40%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 8,178 - 20,418 20,414 20,439 - 13,375 -27.98%
Div Payout % 302.45% - 9.79% 13.72% 24.83% - 5.68% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 0.40%
NOSH 888,501 888,501 690,152 689,828 689,572 689,572 689,519 18.43%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.82% 16.31% 25.38% 25.01% 22.27% 23.77% 30.07% -
ROE 0.08% 0.57% 5.78% 4.18% 2.35% 1.42% 7.06% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 56.24 38.35 211.97 149.19 95.52 48.91 194.69 -56.33%
EPS 0.33 2.33 30.66 21.86 12.08 7.25 35.24 -95.56%
DPS 1.00 0.00 3.00 3.00 3.00 0.00 2.00 -37.03%
NAPS 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 4.9882 -12.21%
Adjusted Per Share Value based on latest NOSH - 689,828
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.58 21.91 108.46 76.32 48.93 25.09 97.88 -50.05%
EPS 0.20 1.33 15.69 11.18 6.19 3.72 17.72 -94.98%
DPS 0.61 0.00 1.54 1.53 1.54 0.00 1.01 -28.57%
NAPS 2.5232 2.3425 2.7138 2.6738 2.6367 2.6212 2.508 0.40%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.67 2.54 3.61 2.79 2.80 2.65 2.48 -
P/RPS 4.75 6.62 1.70 1.87 2.93 5.42 1.27 141.14%
P/EPS 807.54 109.18 11.77 12.76 23.18 36.57 7.04 2267.64%
EY 0.12 0.92 8.49 7.84 4.31 2.73 14.21 -95.86%
DY 0.37 0.00 0.83 1.08 1.07 0.00 0.81 -40.71%
P/NAPS 0.65 0.62 0.68 0.53 0.54 0.52 0.50 19.13%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 -
Price 2.62 2.70 3.32 2.70 2.75 2.61 2.50 -
P/RPS 4.66 7.04 1.57 1.81 2.88 5.34 1.28 136.84%
P/EPS 792.42 116.05 10.83 12.35 22.76 36.02 7.10 2224.76%
EY 0.13 0.86 9.23 8.10 4.39 2.78 14.09 -95.61%
DY 0.38 0.00 0.90 1.11 1.09 0.00 0.80 -39.14%
P/NAPS 0.64 0.66 0.63 0.52 0.53 0.51 0.50 17.90%

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