[IGBB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock

[IGBB] IGB BERHAD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -443.33%

YoY- -465.25%

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
Cumulative Result
Revenue	1,173,403	908,079	629,608	739,750	1,015,181	940,909	838,860	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	452,485	330,757	53,488	125,975	332,436	338,900	357,485	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	-87,019	-64,420	-86,083	-39,098	-78,585	-87,479	-40,827	13.43%
YoY %	-35.08%	25.17%	-120.17%	50.25%	10.17%	-114.27%	-	-
Horiz. %	213.14%	157.79%	210.85%	95.77%	192.48%	214.27%	100.00%	-
NP	365,466	266,337	-32,595	86,877	253,851	251,421	316,658	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	226,142	140,347	-71,921	19,691	148,764	143,637	155,261	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	807,937	641,742	662,203	652,873	761,330	689,488	522,202	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	94,500	45,137	17,774	8,370	20,414	13,260	12,167	40.70%
YoY %	109.36%	153.95%	112.35%	-59.00%	53.95%	8.98%	-	-
Horiz. %	776.69%	370.98%	146.08%	68.79%	167.78%	108.98%	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	5.64%	3.70%	-1.94%	0.58%	4.18%	4.43%	5.80%	-
YoY %	52.43%	290.72%	-434.48%	-86.12%	-5.64%	-23.62%	-	-
Horiz. %	97.24%	63.79%	-33.45%	10.00%	72.07%	76.38%	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	86.92	100.59	70.84	88.38	149.19	141.91	137.88	-7.39%
YoY %	-13.59%	42.00%	-19.85%	-40.76%	5.13%	2.92%	-	-
Horiz. %	63.04%	72.95%	51.38%	64.10%	108.20%	102.92%	100.00%	-
EPS	16.75	15.55	-8.09	2.35	21.86	21.66	25.52	-6.77%
YoY %	7.72%	292.21%	-444.26%	-89.25%	0.92%	-15.13%	-	-
Horiz. %	65.63%	60.93%	-31.70%	9.21%	85.66%	84.87%	100.00%	-
DPS	7.00	5.00	2.00	1.00	3.00	2.00	2.00	23.20%
YoY %	40.00%	150.00%	100.00%	-66.67%	50.00%	0.00%	-	-
Horiz. %	350.00%	250.00%	100.00%	50.00%	150.00%	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 - 905,350
RPS	86.40	66.86	46.36	54.47	74.75	69.28	61.77	5.74%
YoY %	29.23%	44.22%	-14.89%	-27.13%	7.90%	12.16%	-	-
Horiz. %	139.87%	108.24%	75.05%	88.18%	121.01%	112.16%	100.00%	-
EPS	16.65	10.33	-5.30	1.45	10.95	10.58	11.43	6.46%
YoY %	61.18%	294.91%	-465.52%	-86.76%	3.50%	-7.44%	-	-
Horiz. %	145.67%	90.38%	-46.37%	12.69%	95.80%	92.56%	100.00%	-
DPS	6.96	3.32	1.31	0.62	1.50	0.98	0.90	40.60%
YoY %	109.64%	153.44%	111.29%	-58.67%	53.06%	8.89%	-	-
Horiz. %	773.33%	368.89%	145.56%	68.89%	166.67%	108.89%	100.00%	-
NAPS	2.9549	2.7917	2.7229	2.5147	2.6187	2.3894	1.971	6.97%
YoY %	5.85%	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	2.45	2.23	2.68	2.93	1.87	1.83	1.95	3.87%
YoY %	9.87%	-16.79%	-8.53%	56.68%	2.19%	-6.15%	-	-
Horiz. %	125.64%	114.36%	137.44%	150.26%	95.90%	93.85%	100.00%	-
P/EPS	12.72	14.41	-23.48	110.09	12.76	12.00	10.54	3.18%
YoY %	-11.73%	161.37%	-121.33%	762.77%	6.33%	13.85%	-	-
Horiz. %	120.68%	136.72%	-222.77%	1,044.50%	121.06%	113.85%	100.00%	-
EY	7.86	6.94	-4.26	0.91	7.84	8.33	9.49	-3.09%
YoY %	13.26%	262.91%	-568.13%	-88.39%	-5.88%	-12.22%	-	-
Horiz. %	82.82%	73.13%	-44.89%	9.59%	82.61%	87.78%	100.00%	-
DY	3.29	2.23	1.05	0.39	1.08	0.77	0.74	28.21%
YoY %	47.53%	112.38%	169.23%	-63.89%	40.26%	4.05%	-	-
Horiz. %	444.59%	301.35%	141.89%	52.70%	145.95%	104.05%	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	2.70	2.27	2.71	2.98	1.81	1.84	2.17	3.70%
YoY %	18.94%	-16.24%	-9.06%	64.64%	-1.63%	-15.21%	-	-
Horiz. %	124.42%	104.61%	124.88%	137.33%	83.41%	84.79%	100.00%	-
P/EPS	14.03	14.67	-23.73	111.79	12.35	12.05	11.72	3.04%
YoY %	-4.36%	161.82%	-121.23%	805.18%	2.49%	2.82%	-	-
Horiz. %	119.71%	125.17%	-202.47%	953.84%	105.38%	102.82%	100.00%	-
EY	7.13	6.82	-4.21	0.89	8.10	8.30	8.54	-2.96%
YoY %	4.55%	262.00%	-573.03%	-89.01%	-2.41%	-2.81%	-	-
Horiz. %	83.49%	79.86%	-49.30%	10.42%	94.85%	97.19%	100.00%	-
DY	2.98	2.19	1.04	0.38	1.11	0.77	0.67	28.22%
YoY %	36.07%	110.58%	173.68%	-65.77%	44.16%	14.93%	-	-
Horiz. %	444.78%	326.87%	155.22%	56.72%	165.67%	114.93%	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