[IGBB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -38.33%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 984,773 959,616 1,016,417 1,167,241 1,251,797 1,400,331 1,442,672 -22.49%
PBT 136,121 103,731 147,663 256,638 318,574 415,097 463,099 -55.82%
Tax -54,451 -45,498 -48,868 -57,419 -61,352 -80,716 -96,906 -31.93%
NP 81,670 58,233 98,795 199,219 257,222 334,381 366,193 -63.25%
-
NP to SH -6,691 -16,385 9,250 79,592 129,060 176,896 208,665 -
-
Tax Rate 40.00% 43.86% 33.09% 22.37% 19.26% 19.45% 20.93% -
Total Cost 903,103 901,383 917,622 968,022 994,575 1,065,950 1,076,479 -11.05%
-
Net Worth 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 -0.42%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 16,356 16,356 16,356 16,356 20,439 20,439 -
Div Payout % - 0.00% 176.83% 20.55% 12.67% 11.55% 9.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 -0.42%
NOSH 905,350 888,504 888,502 888,502 888,501 888,501 690,152 19.85%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.29% 6.07% 9.72% 17.07% 20.55% 23.88% 25.38% -
ROE -0.19% -0.45% 0.27% 2.33% 3.85% 5.68% 5.78% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 111.36 108.86 119.83 139.45 153.06 184.29 211.97 -34.91%
EPS -0.76 -1.86 1.09 9.51 15.78 23.28 30.66 -
DPS 0.00 1.86 1.93 1.95 2.00 2.69 3.00 -
NAPS 4.056 4.1292 4.0972 4.0803 4.1038 4.1006 5.3037 -16.38%
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 74.04 72.14 76.41 87.75 94.11 105.28 108.46 -22.48%
EPS -0.50 -1.23 0.70 5.98 9.70 13.30 15.69 -
DPS 0.00 1.23 1.23 1.23 1.23 1.54 1.54 -
NAPS 2.6966 2.7365 2.6127 2.5676 2.5232 2.3425 2.7138 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.05 2.77 2.58 2.59 2.67 2.54 3.61 -
P/RPS 1.84 2.54 2.15 1.86 1.74 1.38 1.70 5.42%
P/EPS -270.94 -149.03 236.58 27.24 16.92 10.91 11.77 -
EY -0.37 -0.67 0.42 3.67 5.91 9.17 8.49 -
DY 0.00 0.67 0.75 0.75 0.75 1.06 0.83 -
P/NAPS 0.51 0.67 0.63 0.63 0.65 0.62 0.68 -17.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 11/06/20 19/02/20 -
Price 1.96 2.78 2.60 2.63 2.62 2.70 3.32 -
P/RPS 1.76 2.55 2.17 1.89 1.71 1.47 1.57 7.92%
P/EPS -259.05 -149.56 238.41 27.66 16.60 11.60 10.83 -
EY -0.39 -0.67 0.42 3.62 6.02 8.62 9.23 -
DY 0.00 0.67 0.74 0.74 0.76 1.00 0.90 -
P/NAPS 0.48 0.67 0.63 0.64 0.64 0.66 0.63 -16.59%

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