[IGBB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 20.49%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,210,772 839,477 986,333 1,353,574 1,254,545 1,118,480 1,257,705 -0.63%
PBT 441,009 71,317 167,966 443,248 451,866 476,646 543,950 -3.43%
Tax -85,893 -114,777 -52,130 -104,780 -116,638 -54,436 -85,336 0.10%
NP 355,116 -43,460 115,836 338,468 335,228 422,210 458,614 -4.17%
-
NP to SH 187,129 -95,894 26,254 198,352 191,516 207,014 198,317 -0.96%
-
Tax Rate 19.48% 160.94% 31.04% 23.64% 25.81% 11.42% 15.69% -
Total Cost 855,656 882,937 870,497 1,015,106 919,317 696,269 799,090 1.14%
-
Net Worth 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 2,516,449 7.06%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 60,183 23,699 11,160 27,219 17,681 16,223 16,209 24.42%
Div Payout % 32.16% 0.00% 42.51% 13.72% 9.23% 7.84% 8.17% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 2,516,449 7.06%
NOSH 905,427 905,350 888,502 689,828 689,519 608,389 607,838 6.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 29.33% -5.18% 11.74% 25.01% 26.72% 37.75% 36.46% -
ROE 4.94% -2.59% 0.77% 5.58% 5.90% 7.73% 7.88% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 134.12 94.46 117.84 198.91 189.21 183.84 206.91 -6.96%
EPS 20.73 -10.79 3.13 29.15 28.88 34.03 32.63 -7.27%
DPS 6.67 2.67 1.33 4.00 2.67 2.67 2.67 16.47%
NAPS 4.20 4.1612 4.0803 5.2265 4.8944 4.40 4.14 0.23%
Adjusted Per Share Value based on latest NOSH - 689,828
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 91.03 63.11 74.15 101.76 94.32 84.09 94.55 -0.63%
EPS 14.07 -7.21 1.97 14.91 14.40 15.56 14.91 -0.96%
DPS 4.52 1.78 0.84 2.05 1.33 1.22 1.22 24.38%
NAPS 2.8505 2.7802 2.5676 2.6738 2.4397 2.0125 1.8919 7.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.24 1.90 2.59 2.79 2.60 2.69 2.68 -
P/RPS 1.67 2.01 2.20 1.40 1.37 1.46 1.30 4.26%
P/EPS 10.81 -17.61 82.57 9.57 9.00 7.91 8.21 4.68%
EY 9.25 -5.68 1.21 10.45 11.11 12.65 12.17 -4.46%
DY 2.98 1.40 0.51 1.43 1.03 0.99 1.00 19.94%
P/NAPS 0.53 0.46 0.63 0.53 0.53 0.61 0.65 -3.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 22/11/17 23/11/16 -
Price 2.28 1.92 2.63 2.70 2.61 2.99 2.47 -
P/RPS 1.70 2.03 2.23 1.36 1.38 1.63 1.19 6.12%
P/EPS 11.00 -17.79 83.85 9.26 9.04 8.79 7.57 6.42%
EY 9.09 -5.62 1.19 10.80 11.07 11.38 13.21 -6.03%
DY 2.92 1.39 0.51 1.48 1.02 0.89 1.08 18.02%
P/NAPS 0.54 0.46 0.64 0.52 0.53 0.68 0.60 -1.73%

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