[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.6%
YoY- 636.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,291,270 908,079 594,190 288,191 930,053 629,608 428,305 108.27%
PBT 421,139 330,757 222,576 104,103 351,405 53,488 42,392 360.19%
Tax -93,153 -64,420 -44,733 -19,008 -112,080 -86,083 -23,558 149.43%
NP 327,986 266,337 177,843 85,095 239,325 -32,595 18,834 568.36%
-
NP to SH 159,114 140,347 92,513 42,723 161,845 -71,921 -13,237 -
-
Tax Rate 22.12% 19.48% 20.10% 18.26% 31.89% 160.94% 55.57% -
Total Cost 963,284 641,742 416,347 203,096 690,728 662,203 409,471 76.60%
-
Net Worth 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 45,270 45,137 - - 151,392 17,774 - -
Div Payout % 28.45% 32.16% - - 93.54% 0.00% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3.49%
NOSH 905,427 905,427 905,427 905,401 905,350 905,350 905,350 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.40% 29.33% 29.93% 29.53% 25.73% -5.18% 4.40% -
ROE 4.21% 3.70% 2.46% 1.11% 4.28% -1.94% -0.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 142.62 100.59 65.79 31.89 104.44 70.84 48.43 105.04%
EPS 17.63 15.55 10.24 4.73 18.17 -8.09 -1.50 -
DPS 5.00 5.00 0.00 0.00 17.00 2.00 0.00 -
NAPS 4.1719 4.20 4.1679 4.2578 4.2493 4.1612 4.056 1.89%
Adjusted Per Share Value based on latest NOSH - 905,401
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.08 66.86 43.75 21.22 68.48 46.36 31.54 108.26%
EPS 11.72 10.33 6.81 3.15 11.92 -5.30 -0.97 -
DPS 3.33 3.32 0.00 0.00 11.15 1.31 0.00 -
NAPS 2.7812 2.7917 2.7717 2.8329 2.7863 2.7229 2.641 3.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.32 2.24 2.28 2.31 1.96 1.90 2.05 -
P/RPS 1.63 2.23 3.47 7.24 1.88 2.68 4.23 -46.95%
P/EPS 13.20 14.41 22.26 48.86 10.78 -23.48 -136.95 -
EY 7.57 6.94 4.49 2.05 9.27 -4.26 -0.73 -
DY 2.16 2.23 0.00 0.00 8.67 1.05 0.00 -
P/NAPS 0.56 0.53 0.55 0.54 0.46 0.46 0.51 6.41%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 -
Price 2.54 2.28 2.30 2.38 1.93 1.92 1.96 -
P/RPS 1.78 2.27 3.50 7.46 1.85 2.71 4.05 -42.10%
P/EPS 14.45 14.67 22.45 50.34 10.62 -23.73 -130.94 -
EY 6.92 6.82 4.45 1.99 9.42 -4.21 -0.76 -
DY 1.97 2.19 0.00 0.00 8.81 1.04 0.00 -
P/NAPS 0.61 0.54 0.55 0.56 0.45 0.46 0.48 17.27%

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