[IGBB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -16.77%

YoY- 9.24%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,188,380	856,610	919,898	1,301,648	1,175,386	1,105,888	1,185,094	0.04%
YoY %	38.73%	-6.88%	-29.33%	10.74%	6.28%	-6.68%	-	-
Horiz. %	100.28%	72.28%	77.62%	109.84%	99.18%	93.32%	100.00%	-
PBT	445,152	84,784	107,868	396,918	399,534	478,548	336,948	4.74%
YoY %	425.04%	-21.40%	-72.82%	-0.65%	-16.51%	42.02%	-	-
Horiz. %	132.11%	25.16%	32.01%	117.80%	118.57%	142.02%	100.00%	-
Tax	-89,466	-47,116	-35,950	-107,058	-110,850	-17,454	-59,578	7.00%
YoY %	-89.88%	-31.06%	66.42%	3.42%	-535.10%	70.70%	-	-
Horiz. %	150.17%	79.08%	60.34%	179.69%	186.06%	29.30%	100.00%	-
NP	355,686	37,668	71,918	289,860	288,684	461,094	277,370	4.23%
YoY %	844.27%	-47.62%	-75.19%	0.41%	-37.39%	66.24%	-	-
Horiz. %	128.24%	13.58%	25.93%	104.50%	104.08%	166.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,026	-26,474	5,408	164,618	150,696	238,982	105,892	9.74%
YoY %	798.90%	-589.53%	-96.71%	9.24%	-36.94%	125.68%	-	-
Horiz. %	174.73%	-25.00%	5.11%	155.46%	142.31%	225.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	55.57%	33.33%	26.97%	27.74%	3.65%	17.68%	-
YoY %	-63.83%	66.73%	23.58%	-2.78%	660.00%	-79.36%	-	-
Horiz. %	113.69%	314.31%	188.52%	152.55%	156.90%	20.64%	100.00%	-
Total Cost	832,694	818,942	847,980	1,011,788	886,702	644,794	907,724	-1.42%
YoY %	1.68%	-3.42%	-16.19%	14.11%	37.52%	-28.97%	-	-
Horiz. %	91.73%	90.22%	93.42%	111.46%	97.68%	71.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,764,326	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	7.59%
YoY %	4.95%	6.87%	-4.31%	11.80%	18.25%	9.37%	-	-
Horiz. %	155.20%	147.88%	138.38%	144.60%	129.34%	109.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	16,356	40,879	26,101	24,337	24,315	-
YoY %	-	-	-59.99%	56.62%	7.25%	0.09%	-	-
Horiz. %	-	-	67.27%	168.12%	107.35%	100.09%	100.00%	-
Div Payout %	-	-	302.45%	24.83%	17.32%	10.18%	22.96%	-
YoY %	-	-	1,118.08%	43.36%	70.14%	-55.66%	-	-
Horiz. %	-	-	1,317.29%	108.14%	75.44%	44.34%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	3,764,326	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,425,425	7.59%
YoY %	4.95%	6.87%	-4.31%	11.80%	18.25%	9.37%	-	-
Horiz. %	155.20%	147.88%	138.38%	144.60%	129.34%	109.37%	100.00%	-
NOSH	905,427	905,350	888,501	689,572	689,505	611,401	607,876	6.86%
YoY %	0.01%	1.90%	28.85%	0.01%	12.77%	0.58%	-	-
Horiz. %	148.95%	148.94%	146.16%	113.44%	113.43%	100.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	29.93%	4.40%	7.82%	22.27%	24.56%	41.69%	23.40%	-
YoY %	580.23%	-43.73%	-64.89%	-9.32%	-41.09%	78.16%	-	-
Horiz. %	127.91%	18.80%	33.42%	95.17%	104.96%	178.16%	100.00%	-
ROE	4.92%	-0.74%	0.16%	4.69%	4.80%	9.01%	4.37%	-
YoY %	764.86%	-562.50%	-96.59%	-2.29%	-46.73%	106.18%	-	-
Horiz. %	112.59%	-16.93%	3.66%	107.32%	109.84%	206.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	131.58	96.87	112.48	191.05	180.13	181.76	194.96	-6.34%
YoY %	35.83%	-13.88%	-41.13%	6.06%	-0.90%	-6.77%	-	-
Horiz. %	67.49%	49.69%	57.69%	97.99%	92.39%	93.23%	100.00%	-
EPS	20.48	-3.00	0.66	24.16	23.10	39.28	17.42	2.73%
YoY %	782.67%	-554.55%	-97.27%	4.59%	-41.19%	125.49%	-	-
Horiz. %	117.57%	-17.22%	3.79%	138.69%	132.61%	225.49%	100.00%	-
DPS	0.00	0.00	2.00	6.00	4.00	4.00	4.00	-
YoY %	0.00%	0.00%	-66.67%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	50.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	4.1679	4.056	4.1038	5.1476	4.8074	4.36	3.99	0.72%
YoY %	2.76%	-1.16%	-20.28%	7.08%	10.26%	9.27%	-	-
Horiz. %	104.46%	101.65%	102.85%	129.01%	120.49%	109.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 689,572
RPS	87.50	63.07	67.73	95.84	86.54	81.43	87.26	0.04%
YoY %	38.73%	-6.88%	-29.33%	10.75%	6.28%	-6.68%	-	-
Horiz. %	100.28%	72.28%	77.62%	109.83%	99.17%	93.32%	100.00%	-
EPS	13.62	-1.95	0.40	12.12	11.10	17.60	7.80	9.73%
YoY %	798.46%	-587.50%	-96.70%	9.19%	-36.93%	125.64%	-	-
Horiz. %	174.62%	-25.00%	5.13%	155.38%	142.31%	225.64%	100.00%	-
DPS	0.00	0.00	1.20	3.01	1.92	1.79	1.79	-
YoY %	0.00%	0.00%	-60.13%	56.77%	7.26%	0.00%	-	-
Horiz. %	0.00%	0.00%	67.04%	168.16%	107.26%	100.00%	100.00%	-
NAPS	2.7717	2.641	2.4712	2.5823	2.3098	1.9532	1.7858	7.59%
YoY %	4.95%	6.87%	-4.30%	11.80%	18.26%	9.37%	-	-
Horiz. %	155.21%	147.89%	138.38%	144.60%	129.34%	109.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.28	2.05	2.67	2.80	2.92	2.90	2.64	-
P/RPS	1.73	2.12	2.37	1.47	1.62	1.60	1.35	4.21%
YoY %	-18.40%	-10.55%	61.22%	-9.26%	1.25%	18.52%	-	-
Horiz. %	128.15%	157.04%	175.56%	108.89%	120.00%	118.52%	100.00%	-
P/EPS	11.13	-68.48	403.77	11.59	12.64	7.38	15.15	-5.00%
YoY %	116.25%	-116.96%	3,383.78%	-8.31%	71.27%	-51.29%	-	-
Horiz. %	73.47%	-452.01%	2,665.15%	76.50%	83.43%	48.71%	100.00%	-
EY	8.99	-1.46	0.25	8.63	7.91	13.54	6.60	5.28%
YoY %	715.75%	-684.00%	-97.10%	9.10%	-41.58%	105.15%	-	-
Horiz. %	136.21%	-22.12%	3.79%	130.76%	119.85%	205.15%	100.00%	-
DY	0.00	0.00	0.75	2.14	1.37	1.38	1.52	-
YoY %	0.00%	0.00%	-64.95%	56.20%	-0.72%	-9.21%	-	-
Horiz. %	0.00%	0.00%	49.34%	140.79%	90.13%	90.79%	100.00%	-
P/NAPS	0.55	0.51	0.65	0.54	0.61	0.67	0.66	-2.99%
YoY %	7.84%	-21.54%	20.37%	-11.48%	-8.96%	1.52%	-	-
Horiz. %	83.33%	77.27%	98.48%	81.82%	92.42%	101.52%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	27/08/21	26/08/20	27/08/19	30/08/18	23/08/17	26/08/16	-
Price	2.30	1.96	2.62	2.75	2.80	2.67	2.59	-
P/RPS	1.75	2.02	2.33	1.44	1.55	1.47	1.33	4.67%
YoY %	-13.37%	-13.30%	61.81%	-7.10%	5.44%	10.53%	-	-
Horiz. %	131.58%	151.88%	175.19%	108.27%	116.54%	110.53%	100.00%	-
P/EPS	11.23	-65.47	396.21	11.38	12.12	6.80	14.87	-4.56%
YoY %	117.15%	-116.52%	3,381.63%	-6.11%	78.24%	-54.27%	-	-
Horiz. %	75.52%	-440.28%	2,664.49%	76.53%	81.51%	45.73%	100.00%	-
EY	8.91	-1.53	0.25	8.79	8.25	14.71	6.73	4.78%
YoY %	682.35%	-712.00%	-97.16%	6.55%	-43.92%	118.57%	-	-
Horiz. %	132.39%	-22.73%	3.71%	130.61%	122.59%	218.57%	100.00%	-
DY	0.00	0.00	0.76	2.18	1.43	1.50	1.54	-
YoY %	0.00%	0.00%	-65.14%	52.45%	-4.67%	-2.60%	-	-
Horiz. %	0.00%	0.00%	49.35%	141.56%	92.86%	97.40%	100.00%	-
P/NAPS	0.55	0.48	0.64	0.53	0.58	0.61	0.65	-2.74%
YoY %	14.58%	-25.00%	20.75%	-8.62%	-4.92%	-6.15%	-	-
Horiz. %	84.62%	73.85%	98.46%	81.54%	89.23%	93.85%	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