[IGBB] QoQ TTM 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- 3.87%
YoY- 71.48%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,656,075 1,631,857 1,617,327 1,596,933 1,556,594 1,475,388 1,399,141 11.86%
PBT 746,012 722,184 753,671 614,327 542,867 515,870 452,030 39.52%
Tax -122,646 -116,371 -117,144 -113,411 -115,452 -105,416 -103,002 12.30%
NP 623,366 605,813 636,527 500,916 427,415 410,454 349,028 47.04%
-
NP to SH 419,974 404,314 441,182 311,911 244,909 234,713 172,459 80.71%
-
Tax Rate 16.44% 16.11% 15.54% 18.46% 21.27% 20.43% 22.79% -
Total Cost 1,032,709 1,026,044 980,800 1,096,017 1,129,179 1,064,934 1,050,113 -1.10%
-
Net Worth 4,232,918 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.90%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 159,617 94,500 94,500 94,500 94,500 45,137 45,137 131.57%
Div Payout % 38.01% 23.37% 21.42% 30.30% 38.59% 19.23% 26.17% -
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 4,232,918 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.90%
NOSH 1,330,144 1,358,141 1,358,141 1,358,141 1,358,141 1,358,141 905,427 29.13%
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 37.64% 37.12% 39.36% 31.37% 27.46% 27.82% 24.95% -
ROE 9.92% 9.48% 10.53% 7.75% 6.10% 5.91% 4.50% -
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 124.50 121.31 120.03 118.32 115.30 109.26 155.31 -13.67%
EPS 31.57 30.06 32.74 23.11 18.14 17.38 19.14 39.47%
DPS 12.00 7.00 7.00 7.00 7.00 3.34 5.00 78.97%
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 124.50 122.68 121.59 120.06 117.02 110.92 105.19 11.85%
EPS 31.57 30.40 33.17 23.45 18.41 17.65 12.97 80.65%
DPS 12.00 7.10 7.10 7.10 7.10 3.39 3.39 131.73%
NAPS 3.1823 3.2058 3.1495 3.0261 3.0171 2.9855 2.8781 6.90%
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 2.13 2.08 2.04 1.86 1.85 1.83 2.00 4.27%
P/EPS 8.39 8.38 7.48 9.52 11.74 11.51 16.19 -35.40%
EY 11.91 11.93 13.36 10.50 8.52 8.69 6.18 54.67%
DY 4.53 2.78 2.86 3.18 3.29 1.67 1.61 98.92%
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 2.11 2.22 2.05 2.01 2.04 1.89 1.92 6.47%
P/EPS 8.33 8.95 7.51 10.30 12.95 11.85 15.57 -34.02%
EY 12.01 11.17 13.31 9.71 7.72 8.44 6.42 51.65%
DY 4.56 2.60 2.85 2.94 2.98 1.62 1.68 94.22%
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