[IGBB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

29-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 39.81%

YoY- 554.23%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	1,475,388	1,399,141	1,291,270	1,208,524	1,095,938	983,623	930,053	36.13%
YoY %	5.45%	8.35%	6.85%	10.27%	11.42%	5.76%	-	-
Horiz. %	158.63%	150.44%	138.84%	129.94%	117.84%	105.76%	100.00%	-
PBT	515,870	452,030	421,139	628,674	531,589	437,628	351,405	29.25%
YoY %	14.12%	7.34%	-33.01%	18.26%	21.47%	24.54%	-	-
Horiz. %	146.80%	128.64%	119.84%	178.90%	151.28%	124.54%	100.00%	-
Tax	-105,416	-103,002	-92,853	-90,417	-133,255	-120,181	-112,080	-4.01%
YoY %	-2.34%	-10.93%	-2.69%	32.15%	-10.88%	-7.23%	-	-
Horiz. %	94.05%	91.90%	82.85%	80.67%	118.89%	107.23%	100.00%	-
NP	410,454	349,028	328,286	538,257	398,334	317,447	239,325	43.42%
YoY %	17.60%	6.32%	-39.01%	35.13%	25.48%	32.64%	-	-
Horiz. %	171.50%	145.84%	137.17%	224.91%	166.44%	132.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,713	172,459	159,114	374,113	267,595	212,525	161,845	28.20%
YoY %	36.10%	8.39%	-57.47%	39.81%	25.91%	31.31%	-	-
Horiz. %	145.02%	106.56%	98.31%	231.16%	165.34%	131.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.43%	22.79%	22.05%	14.38%	25.07%	27.46%	31.89%	-
YoY %	-10.36%	3.36%	53.34%	-42.64%	-8.70%	-13.89%	-	-
Horiz. %	64.06%	71.46%	69.14%	45.09%	78.61%	86.11%	100.00%	-
Total Cost	1,064,934	1,050,113	962,984	670,267	697,604	666,176	690,728	33.56%
YoY %	1.41%	9.05%	43.67%	-3.92%	4.72%	-3.55%	-	-
Horiz. %	154.18%	152.03%	139.42%	97.04%	101.00%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,971,086	3,828,259	3,777,250	3,791,541	3,764,326	3,847,505	3,784,188	3.27%
YoY %	3.73%	1.35%	-0.38%	0.72%	-2.16%	1.67%	-	-
Horiz. %	104.94%	101.16%	99.82%	100.19%	99.48%	101.67%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	45,137	45,137	45,137	89,664	151,173	151,173	151,173	-55.42%
YoY %	0.00%	0.00%	-49.66%	-40.69%	0.00%	0.00%	-	-
Horiz. %	29.86%	29.86%	29.86%	59.31%	100.00%	100.00%	100.00%	-
Div Payout %	19.23%	26.17%	28.37%	23.97%	56.49%	71.13%	93.41%	-
YoY %	-26.52%	-7.75%	18.36%	-57.57%	-20.58%	-23.85%	-	-
Horiz. %	20.59%	28.02%	30.37%	25.66%	60.48%	76.15%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	3,971,086	3,828,259	3,777,250	3,791,541	3,764,326	3,847,505	3,784,188	3.27%
YoY %	3.73%	1.35%	-0.38%	0.72%	-2.16%	1.67%	-	-
Horiz. %	104.94%	101.16%	99.82%	100.19%	99.48%	101.67%	100.00%	-
NOSH	1,358,141	905,427	905,427	905,427	905,427	905,401	905,350	31.14%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	150.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	27.82%	24.95%	25.42%	44.54%	36.35%	32.27%	25.73%	-
YoY %	11.50%	-1.85%	-42.93%	22.53%	12.64%	25.42%	-	-
Horiz. %	108.12%	96.97%	98.80%	173.11%	141.27%	125.42%	100.00%	-
ROE	5.91%	4.50%	4.21%	9.87%	7.11%	5.52%	4.28%	-
YoY %	31.33%	6.89%	-57.35%	38.82%	28.80%	28.97%	-	-
Horiz. %	138.08%	105.14%	98.36%	230.61%	166.12%	128.97%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	109.26	155.31	142.62	133.87	121.34	108.85	104.44	3.06%
YoY %	-29.65%	8.90%	6.54%	10.33%	11.47%	4.22%	-	-
Horiz. %	104.62%	148.71%	136.56%	128.18%	116.18%	104.22%	100.00%	-
EPS	17.38	19.14	17.57	41.44	29.63	23.52	18.17	-2.92%
YoY %	-9.20%	8.94%	-57.60%	39.86%	25.98%	29.44%	-	-
Horiz. %	95.65%	105.34%	96.70%	228.07%	163.07%	129.44%	100.00%	-
DPS	3.34	5.00	5.00	10.00	17.00	16.73	17.00	-66.30%
YoY %	-33.20%	0.00%	-50.00%	-41.18%	1.61%	-1.59%	-	-
Horiz. %	19.65%	29.41%	29.41%	58.82%	100.00%	98.41%	100.00%	-
NAPS	2.9407	4.2494	4.1719	4.20	4.1679	4.2578	4.2493	-21.81%
YoY %	-30.80%	1.86%	-0.67%	0.77%	-2.11%	0.20%	-	-
Horiz. %	69.20%	100.00%	98.18%	98.84%	98.08%	100.20%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 905,427
RPS	110.92	105.19	97.08	90.86	82.39	73.95	69.92	36.13%
YoY %	5.45%	8.35%	6.85%	10.28%	11.41%	5.76%	-	-
Horiz. %	158.64%	150.44%	138.84%	129.95%	117.83%	105.76%	100.00%	-
EPS	17.65	12.97	11.96	28.13	20.12	15.98	12.17	28.21%
YoY %	36.08%	8.44%	-57.48%	39.81%	25.91%	31.31%	-	-
Horiz. %	145.03%	106.57%	98.27%	231.14%	165.32%	131.31%	100.00%	-
DPS	3.39	3.39	3.39	6.74	11.37	11.37	11.37	-55.46%
YoY %	0.00%	0.00%	-49.70%	-40.72%	0.00%	0.00%	-	-
Horiz. %	29.82%	29.82%	29.82%	59.28%	100.00%	100.00%	100.00%	-
NAPS	2.9855	2.8781	2.8397	2.8505	2.83	2.8925	2.8449	3.27%
YoY %	3.73%	1.35%	-0.38%	0.72%	-2.16%	1.67%	-	-
Horiz. %	104.94%	101.17%	99.82%	100.20%	99.48%	101.67%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.00	3.10	2.32	2.24	2.28	2.31	1.96	-
P/RPS	1.83	2.00	1.63	1.67	1.88	2.12	1.88	-1.78%
YoY %	-8.50%	22.70%	-2.40%	-11.17%	-11.32%	12.77%	-	-
Horiz. %	97.34%	106.38%	86.70%	88.83%	100.00%	112.77%	100.00%	-
P/EPS	11.51	16.19	13.20	5.41	7.70	9.82	10.78	4.47%
YoY %	-28.91%	22.65%	143.99%	-29.74%	-21.59%	-8.91%	-	-
Horiz. %	106.77%	150.19%	122.45%	50.19%	71.43%	91.09%	100.00%	-
EY	8.69	6.18	7.57	18.50	12.99	10.18	9.27	-4.22%
YoY %	40.61%	-18.36%	-59.08%	42.42%	27.60%	9.82%	-	-
Horiz. %	93.74%	66.67%	81.66%	199.57%	140.13%	109.82%	100.00%	-
DY	1.67	1.61	2.16	4.46	7.46	7.24	8.67	-66.74%
YoY %	3.73%	-25.46%	-51.57%	-40.21%	3.04%	-16.49%	-	-
Horiz. %	19.26%	18.57%	24.91%	51.44%	86.04%	83.51%	100.00%	-
P/NAPS	0.68	0.73	0.56	0.53	0.55	0.54	0.46	29.86%
YoY %	-6.85%	30.36%	5.66%	-3.64%	1.85%	17.39%	-	-
Horiz. %	147.83%	158.70%	121.74%	115.22%	119.57%	117.39%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	29/05/23	22/02/23	29/11/22	29/08/22	30/05/22	25/02/22	-
Price	2.06	2.98	2.54	2.28	2.30	2.38	1.93	-
P/RPS	1.89	1.92	1.78	1.70	1.90	2.19	1.85	1.44%
YoY %	-1.56%	7.87%	4.71%	-10.53%	-13.24%	18.38%	-	-
Horiz. %	102.16%	103.78%	96.22%	91.89%	102.70%	118.38%	100.00%	-
P/EPS	11.85	15.57	14.45	5.50	7.76	10.12	10.62	7.60%
YoY %	-23.89%	7.75%	162.73%	-29.12%	-23.32%	-4.71%	-	-
Horiz. %	111.58%	146.61%	136.06%	51.79%	73.07%	95.29%	100.00%	-
EY	8.44	6.42	6.92	18.18	12.88	9.88	9.42	-7.08%
YoY %	31.46%	-7.23%	-61.94%	41.15%	30.36%	4.88%	-	-
Horiz. %	89.60%	68.15%	73.46%	192.99%	136.73%	104.88%	100.00%	-
DY	1.62	1.68	1.97	4.39	7.39	7.03	8.81	-67.76%
YoY %	-3.57%	-14.72%	-55.13%	-40.60%	5.12%	-20.20%	-	-
Horiz. %	18.39%	19.07%	22.36%	49.83%	83.88%	79.80%	100.00%	-
P/NAPS	0.70	0.70	0.61	0.54	0.55	0.56	0.45	34.36%
YoY %	0.00%	14.75%	12.96%	-1.82%	-1.79%	24.44%	-	-
Horiz. %	155.56%	155.56%	135.56%	120.00%	122.22%	124.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos