[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

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	1,564,537	1,210,772	839,477	986,333	1,353,574	1,254,545	1,118,480	5.75%
YoY %	29.22%	44.23%	-14.89%	-27.13%	7.89%	12.17%	-	-
Horiz. %	139.88%	108.25%	75.06%	88.19%	121.02%	112.17%	100.00%	-
PBT	603,313	441,009	71,317	167,966	443,248	451,866	476,646	4.00%
YoY %	36.80%	518.38%	-57.54%	-62.11%	-1.91%	-5.20%	-	-
Horiz. %	126.57%	92.52%	14.96%	35.24%	92.99%	94.80%	100.00%	-
Tax	-116,025	-85,893	-114,777	-52,130	-104,780	-116,638	-54,436	13.43%
YoY %	-35.08%	25.17%	-120.17%	50.25%	10.17%	-114.27%	-	-
Horiz. %	213.14%	157.79%	210.85%	95.76%	192.48%	214.27%	100.00%	-
NP	487,288	355,116	-43,460	115,836	338,468	335,228	422,210	2.41%
YoY %	37.22%	917.11%	-137.52%	-65.78%	0.97%	-20.60%	-	-
Horiz. %	115.41%	84.11%	-10.29%	27.44%	80.17%	79.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,522	187,129	-95,894	26,254	198,352	191,516	207,014	6.46%
YoY %	61.13%	295.14%	-465.25%	-86.76%	3.57%	-7.49%	-	-
Horiz. %	145.65%	90.39%	-46.32%	12.68%	95.82%	92.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	19.48%	160.94%	31.04%	23.64%	25.81%	11.42%	-
YoY %	-1.28%	-87.90%	418.49%	31.30%	-8.41%	126.01%	-	-
Horiz. %	168.39%	170.58%	1,409.28%	271.80%	207.01%	226.01%	100.00%	-
Total Cost	1,077,249	855,656	882,937	870,497	1,015,106	919,317	696,269	7.54%
YoY %	25.90%	-3.09%	1.43%	-14.25%	10.42%	32.03%	-	-
Horiz. %	154.72%	122.89%	126.81%	125.02%	145.79%	132.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.85%	2.53%	8.28%	-3.97%	9.59%	21.23%	-	-
Horiz. %	149.92%	141.64%	138.15%	127.58%	132.86%	121.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	126,000	60,183	23,699	11,160	27,219	17,681	16,223	40.70%
YoY %	109.36%	153.95%	112.36%	-59.00%	53.94%	8.99%	-	-
Horiz. %	776.68%	370.97%	146.08%	68.79%	167.78%	108.99%	100.00%	-
Div Payout %	41.79%	32.16%	0.00%	42.51%	13.72%	9.23%	7.84%	-
YoY %	29.94%	0.00%	0.00%	209.84%	48.65%	17.73%	-	-
Horiz. %	533.04%	410.20%	0.00%	542.22%	175.00%	117.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
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%
YoY %	5.85%	2.53%	8.28%	-3.97%	9.59%	21.23%	-	-
Horiz. %	149.92%	141.64%	138.15%	127.58%	132.86%	121.23%	100.00%	-
NOSH	1,358,141	905,427	905,350	888,502	689,828	689,519	608,389	14.31%
YoY %	50.00%	0.01%	1.90%	28.80%	0.04%	13.34%	-	-
Horiz. %	223.24%	148.82%	148.81%	146.04%	113.39%	113.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	31.15%	29.33%	-5.18%	11.74%	25.01%	26.72%	37.75%	-
YoY %	6.21%	666.22%	-144.12%	-53.06%	-6.40%	-29.22%	-	-
Horiz. %	82.52%	77.70%	-13.72%	31.10%	66.25%	70.78%	100.00%	-
ROE	7.51%	4.94%	-2.59%	0.77%	5.58%	5.90%	7.73%	-
YoY %	52.02%	290.73%	-436.36%	-86.20%	-5.42%	-23.67%	-	-
Horiz. %	97.15%	63.91%	-33.51%	9.96%	72.19%	76.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	115.89	134.12	94.46	117.84	198.91	189.21	183.84	-7.39%
YoY %	-13.59%	41.99%	-19.84%	-40.76%	5.13%	2.92%	-	-
Horiz. %	63.04%	72.95%	51.38%	64.10%	108.20%	102.92%	100.00%	-
EPS	22.33	20.73	-10.79	3.13	29.15	28.88	34.03	-6.77%
YoY %	7.72%	292.12%	-444.73%	-89.26%	0.93%	-15.13%	-	-
Horiz. %	65.62%	60.92%	-31.71%	9.20%	85.66%	84.87%	100.00%	-
DPS	9.33	6.67	2.67	1.33	4.00	2.67	2.67	23.17%
YoY %	39.88%	149.81%	100.75%	-66.75%	49.81%	0.00%	-	-
Horiz. %	349.44%	249.81%	100.00%	49.81%	149.81%	100.00%	100.00%	-
NAPS	2.9727	4.20	4.1612	4.0803	5.2265	4.8944	4.40	-6.32%
YoY %	-29.22%	0.93%	1.98%	-21.93%	6.79%	11.24%	-	-
Horiz. %	67.56%	95.45%	94.57%	92.73%	118.78%	111.24%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 888,502
RPS	117.62	91.03	63.11	74.15	101.76	94.32	84.09	5.74%
YoY %	29.21%	44.24%	-14.89%	-27.13%	7.89%	12.17%	-	-
Horiz. %	139.87%	108.25%	75.05%	88.18%	121.01%	112.17%	100.00%	-
EPS	22.67	14.07	-7.21	1.97	14.91	14.40	15.56	6.47%
YoY %	61.12%	295.15%	-465.99%	-86.79%	3.54%	-7.46%	-	-
Horiz. %	145.69%	90.42%	-46.34%	12.66%	95.82%	92.54%	100.00%	-
DPS	9.47	4.52	1.78	0.84	2.05	1.33	1.22	40.69%
YoY %	109.51%	153.93%	111.90%	-59.02%	54.14%	9.02%	-	-
Horiz. %	776.23%	370.49%	145.90%	68.85%	168.03%	109.02%	100.00%	-
NAPS	3.0171	2.8505	2.7802	2.5676	2.6738	2.4397	2.0125	6.97%
YoY %	5.84%	2.53%	8.28%	-3.97%	9.60%	21.23%	-	-
Horiz. %	149.92%	141.64%	138.15%	127.58%	132.86%	121.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	10.18%	-16.92%	-8.64%	57.14%	2.19%	-6.16%	-	-
Horiz. %	126.03%	114.38%	137.67%	150.68%	95.89%	93.84%	100.00%	-
P/EPS	9.54	10.81	-17.61	82.57	9.57	9.00	7.91	3.17%
YoY %	-11.75%	161.39%	-121.33%	762.80%	6.33%	13.78%	-	-
Horiz. %	120.61%	136.66%	-222.63%	1,043.87%	120.99%	113.78%	100.00%	-
EY	10.49	9.25	-5.68	1.21	10.45	11.11	12.65	-3.07%
YoY %	13.41%	262.85%	-569.42%	-88.42%	-5.94%	-12.17%	-	-
Horiz. %	82.92%	73.12%	-44.90%	9.57%	82.61%	87.83%	100.00%	-
DY	4.38	2.98	1.40	0.51	1.43	1.03	0.99	28.11%
YoY %	46.98%	112.86%	174.51%	-64.34%	38.83%	4.04%	-	-
Horiz. %	442.42%	301.01%	141.41%	51.52%	144.44%	104.04%	100.00%	-
P/NAPS	0.72	0.53	0.46	0.63	0.53	0.53	0.61	2.80%
YoY %	35.85%	15.22%	-26.98%	18.87%	0.00%	-13.11%	-	-
Horiz. %	118.03%	86.89%	75.41%	103.28%	86.89%	86.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	19.41%	-16.26%	-8.97%	63.97%	-1.45%	-15.34%	-	-
Horiz. %	124.54%	104.29%	124.54%	136.81%	83.44%	84.66%	100.00%	-
P/EPS	10.52	11.00	-17.79	83.85	9.26	9.04	8.79	3.03%
YoY %	-4.36%	161.83%	-121.22%	805.51%	2.43%	2.84%	-	-
Horiz. %	119.68%	125.14%	-202.39%	953.92%	105.35%	102.84%	100.00%	-
EY	9.50	9.09	-5.62	1.19	10.80	11.07	11.38	-2.96%
YoY %	4.51%	261.74%	-572.27%	-88.98%	-2.44%	-2.72%	-	-
Horiz. %	83.48%	79.88%	-49.38%	10.46%	94.90%	97.28%	100.00%	-
DY	3.97	2.92	1.39	0.51	1.48	1.02	0.89	28.28%
YoY %	35.96%	110.07%	172.55%	-65.54%	45.10%	14.61%	-	-
Horiz. %	446.07%	328.09%	156.18%	57.30%	166.29%	114.61%	100.00%	-
P/NAPS	0.79	0.54	0.46	0.64	0.52	0.53	0.68	2.52%
YoY %	46.30%	17.39%	-28.12%	23.08%	-1.89%	-22.06%	-	-
Horiz. %	116.18%	79.41%	67.65%	94.12%	76.47%	77.94%	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