[IGBB] YoY Annualized Quarter 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- 385.48%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,564,537 1,210,772 839,477 986,333 1,353,574 1,254,545 1,118,480 5.75%
PBT 603,313 441,009 71,317 167,966 443,248 451,866 476,646 4.00%
Tax -116,025 -85,893 -114,777 -52,130 -104,780 -116,638 -54,436 13.43%
NP 487,288 355,116 -43,460 115,836 338,468 335,228 422,210 2.41%
-
NP to SH 301,522 187,129 -95,894 26,254 198,352 191,516 207,014 6.46%
-
Tax Rate 19.23% 19.48% 160.94% 31.04% 23.64% 25.81% 11.42% -
Total Cost 1,077,249 855,656 882,937 870,497 1,015,106 919,317 696,269 7.54%
-
Net Worth 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 6.97%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 126,000 60,183 23,699 11,160 27,219 17,681 16,223 40.70%
Div Payout % 41.79% 32.16% 0.00% 42.51% 13.72% 9.23% 7.84% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,913 6.97%
NOSH 1,358,141 905,427 905,350 888,502 689,828 689,519 608,389 14.31%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 31.15% 29.33% -5.18% 11.74% 25.01% 26.72% 37.75% -
ROE 7.51% 4.94% -2.59% 0.77% 5.58% 5.90% 7.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 115.89 134.12 94.46 117.84 198.91 189.21 183.84 -7.39%
EPS 22.33 20.73 -10.79 3.13 29.15 28.88 34.03 -6.77%
DPS 9.33 6.67 2.67 1.33 4.00 2.67 2.67 23.17%
NAPS 2.9727 4.20 4.1612 4.0803 5.2265 4.8944 4.40 -6.32%
Adjusted Per Share Value based on latest NOSH - 888,502
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 115.20 89.15 61.81 72.62 99.66 92.37 82.35 5.75%
EPS 22.20 13.78 -7.06 1.93 14.60 14.10 15.24 6.46%
DPS 9.28 4.43 1.74 0.82 2.00 1.30 1.19 40.79%
NAPS 2.9549 2.7917 2.7229 2.5147 2.6187 2.3894 1.971 6.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.13 2.24 1.90 2.59 2.79 2.60 2.69 -
P/RPS 1.84 1.67 2.01 2.20 1.40 1.37 1.46 3.92%
P/EPS 9.54 10.81 -17.61 82.57 9.57 9.00 7.91 3.17%
EY 10.49 9.25 -5.68 1.21 10.45 11.11 12.65 -3.07%
DY 4.38 2.98 1.40 0.51 1.43 1.03 0.99 28.11%
P/NAPS 0.72 0.53 0.46 0.63 0.53 0.53 0.61 2.80%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 22/11/17 -
Price 2.35 2.28 1.92 2.63 2.70 2.61 2.99 -
P/RPS 2.03 1.70 2.03 2.23 1.36 1.38 1.63 3.72%
P/EPS 10.52 11.00 -17.79 83.85 9.26 9.04 8.79 3.03%
EY 9.50 9.09 -5.62 1.19 10.80 11.07 11.38 -2.96%
DY 3.97 2.92 1.39 0.51 1.48 1.02 0.89 28.28%
P/NAPS 0.79 0.54 0.46 0.64 0.52 0.53 0.68 2.52%

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