[IGBB] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -10.32%
YoY- 61.13%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,643,393 1,564,537 1,210,772 839,477 986,333 1,353,574 1,254,545 4.59%
PBT 778,893 603,313 441,009 71,317 167,966 443,248 451,866 9.49%
Tax -128,338 -116,025 -85,893 -114,777 -52,130 -104,780 -116,638 1.60%
NP 650,554 487,288 355,116 -43,460 115,836 338,468 335,228 11.67%
-
NP to SH 445,606 301,522 187,129 -95,894 26,254 198,352 191,516 15.09%
-
Tax Rate 16.48% 19.23% 19.48% 160.94% 31.04% 23.64% 25.81% -
Total Cost 992,838 1,077,249 855,656 882,937 870,497 1,015,106 919,317 1.28%
-
Net Worth 4,237,213 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 4.54%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 213,039 126,000 60,183 23,699 11,160 27,219 17,681 51.35%
Div Payout % 47.81% 41.79% 32.16% 0.00% 42.51% 13.72% 9.23% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 4,237,213 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 4.54%
NOSH 1,331,494 1,358,141 905,427 905,350 888,502 689,828 689,519 11.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 39.59% 31.15% 29.33% -5.18% 11.74% 25.01% 26.72% -
ROE 10.52% 7.51% 4.94% -2.59% 0.77% 5.58% 5.90% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 123.42 115.89 134.12 94.46 117.84 198.91 189.21 -6.86%
EPS 33.47 22.33 20.73 -10.79 3.13 29.15 28.88 2.48%
DPS 16.00 9.33 6.67 2.67 1.33 4.00 2.67 34.73%
NAPS 3.1823 2.9727 4.20 4.1612 4.0803 5.2265 4.8944 -6.91%
Adjusted Per Share Value based on latest NOSH - 1,358,141
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 123.55 117.62 91.03 63.11 74.15 101.76 94.32 4.59%
EPS 33.50 22.67 14.07 -7.21 1.97 14.91 14.40 15.09%
DPS 16.02 9.47 4.52 1.78 0.84 2.05 1.33 51.34%
NAPS 3.1855 3.0171 2.8505 2.7802 2.5676 2.6738 2.4397 4.54%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.65 2.13 2.24 1.90 2.59 2.79 2.60 -
P/RPS 2.15 1.84 1.67 2.01 2.20 1.40 1.37 7.79%
P/EPS 7.92 9.54 10.81 -17.61 82.57 9.57 9.00 -2.10%
EY 12.63 10.49 9.25 -5.68 1.21 10.45 11.11 2.15%
DY 6.04 4.38 2.98 1.40 0.51 1.43 1.03 34.25%
P/NAPS 0.83 0.72 0.53 0.46 0.63 0.53 0.53 7.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 28/11/23 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 -
Price 2.63 2.35 2.28 1.92 2.63 2.70 2.61 -
P/RPS 2.13 2.03 1.70 2.03 2.23 1.36 1.38 7.49%
P/EPS 7.86 10.52 11.00 -17.79 83.85 9.26 9.04 -2.30%
EY 12.72 9.50 9.09 -5.62 1.19 10.80 11.07 2.34%
DY 6.08 3.97 2.92 1.39 0.51 1.48 1.02 34.61%
P/NAPS 0.83 0.79 0.54 0.46 0.64 0.52 0.53 7.75%

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