[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
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,232,545 1,173,403 908,079 629,608 739,750 1,015,181 940,909 4.59%
PBT 584,170 452,485 330,757 53,488 125,975 332,436 338,900 9.49%
Tax -96,254 -87,019 -64,420 -86,083 -39,098 -78,585 -87,479 1.60%
NP 487,916 365,466 266,337 -32,595 86,877 253,851 251,421 11.67%
-
NP to SH 334,205 226,142 140,347 -71,921 19,691 148,764 143,637 15.09%
-
Tax Rate 16.48% 19.23% 19.48% 160.94% 31.04% 23.64% 25.81% -
Total Cost 744,629 807,937 641,742 662,203 652,873 761,330 689,488 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 159,779 94,500 45,137 17,774 8,370 20,414 13,260 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 7.89% 5.64% 3.70% -1.94% 0.58% 4.18% 4.43% -
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 92.57 86.92 100.59 70.84 88.38 149.19 141.91 -6.86%
EPS 25.10 16.75 15.55 -8.09 2.35 21.86 21.66 2.48%
DPS 12.00 7.00 5.00 2.00 1.00 3.00 2.00 34.76%
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 - 905,350
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 92.66 88.22 68.27 47.33 55.61 76.32 70.74 4.59%
EPS 25.13 17.00 10.55 -5.41 1.48 11.18 10.80 15.09%
DPS 12.01 7.10 3.39 1.34 0.63 1.53 1.00 51.27%
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 2.86 2.45 2.23 2.68 2.93 1.87 1.83 7.71%
P/EPS 10.56 12.72 14.41 -23.48 110.09 12.76 12.00 -2.10%
EY 9.47 7.86 6.94 -4.26 0.91 7.84 8.33 2.15%
DY 4.53 3.29 2.23 1.05 0.39 1.08 0.77 34.32%
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 2.84 2.70 2.27 2.71 2.98 1.81 1.84 7.49%
P/EPS 10.48 14.03 14.67 -23.73 111.79 12.35 12.05 -2.29%
EY 9.54 7.13 6.82 -4.21 0.89 8.10 8.30 2.34%
DY 4.56 2.98 2.19 1.04 0.38 1.11 0.77 34.47%
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