[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 28.29%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,232,545 813,232 416,456 1,596,933 1,173,403 778,308 396,062 112.71%
PBT 584,170 425,164 274,338 614,327 452,485 317,307 134,994 164.84%
Tax -96,254 -60,256 -32,890 -113,411 -87,019 -57,296 -29,157 121.22%
NP 487,916 364,908 241,448 500,916 365,466 260,011 105,837 176.22%
-
NP to SH 334,205 260,515 185,339 311,911 226,142 168,112 56,068 227.68%
-
Tax Rate 16.48% 14.17% 11.99% 18.46% 19.23% 18.06% 21.60% -
Total Cost 744,629 448,324 175,008 1,096,017 807,937 518,297 290,225 87.09%
-
Net Worth 4,237,213 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.98%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 159,779 - - 94,477 94,500 - - -
Div Payout % 47.81% - - 30.29% 41.79% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,237,213 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.98%
NOSH 1,331,494 1,358,141 1,358,141 1,358,141 1,358,141 1,358,141 905,427 29.22%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 39.59% 44.87% 57.98% 31.37% 31.15% 33.41% 26.72% -
ROE 7.89% 6.11% 4.42% 7.75% 5.64% 4.23% 1.46% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 92.57 60.45 30.91 118.32 86.92 57.64 43.96 64.06%
EPS 25.10 19.37 13.76 23.11 16.75 12.45 6.22 152.82%
DPS 12.00 0.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 3.1823 3.1698 3.1091 2.9823 2.9727 2.9407 4.2494 -17.49%
Adjusted Per Share Value based on latest NOSH - 1,330,144
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 92.66 61.14 31.31 120.06 88.22 58.51 29.78 112.69%
EPS 25.13 19.59 13.93 23.45 17.00 12.64 4.22 227.47%
DPS 12.01 0.00 0.00 7.10 7.10 0.00 0.00 -
NAPS 3.1855 3.2058 3.1495 3.0261 3.0171 2.9855 2.8781 6.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.65 2.52 2.45 2.20 2.13 2.00 3.10 -
P/RPS 2.86 4.17 7.93 1.86 2.45 3.47 7.05 -45.10%
P/EPS 10.56 13.01 17.81 9.52 12.72 16.07 49.81 -64.34%
EY 9.47 7.68 5.61 10.50 7.86 6.22 2.01 180.24%
DY 4.53 0.00 0.00 3.18 3.29 0.00 0.00 -
P/NAPS 0.83 0.80 0.79 0.74 0.72 0.68 0.73 8.91%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 28/05/24 29/02/24 28/11/23 30/08/23 29/05/23 -
Price 2.63 2.69 2.46 2.38 2.35 2.06 2.98 -
P/RPS 2.84 4.45 7.96 2.01 2.70 3.57 6.78 -43.92%
P/EPS 10.48 13.89 17.88 10.30 14.03 16.55 47.88 -63.58%
EY 9.54 7.20 5.59 9.71 7.13 6.04 2.09 174.41%
DY 4.56 0.00 0.00 2.94 2.98 0.00 0.00 -
P/NAPS 0.83 0.85 0.79 0.80 0.79 0.70 0.70 11.99%

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