[IGBB] YoY TTM 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- -38.33%

YoY- -66.94%

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
TTM Result
Revenue	1,556,594	1,208,524	906,275	1,167,241	1,376,282	1,303,578	1,151,054	5.15%
YoY %	28.80%	33.35%	-22.36%	-15.19%	5.58%	13.25%	-	-
Horiz. %	135.23%	104.99%	78.73%	101.41%	119.57%	113.25%	100.00%	-
PBT	542,867	628,674	75,176	256,638	474,127	472,733	432,430	3.86%
YoY %	-13.65%	736.27%	-70.71%	-45.87%	0.29%	9.32%	-	-
Horiz. %	125.54%	145.38%	17.38%	59.35%	109.64%	109.32%	100.00%	-
Tax	-115,452	-90,417	-95,853	-57,419	-80,182	-106,200	-59,847	11.56%
YoY %	-27.69%	5.67%	-66.94%	28.39%	24.50%	-77.45%	-	-
Horiz. %	192.91%	151.08%	160.16%	95.94%	133.98%	177.45%	100.00%	-
NP	427,415	538,257	-20,677	199,219	393,945	366,533	372,583	2.31%
YoY %	-20.59%	2,703.17%	-110.38%	-49.43%	7.48%	-1.62%	-	-
Horiz. %	114.72%	144.47%	-5.55%	53.47%	105.73%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	244,909	374,113	-82,362	79,592	240,770	203,519	171,550	6.11%
YoY %	-34.54%	554.23%	-203.48%	-66.94%	18.30%	18.64%	-	-
Horiz. %	142.76%	218.08%	-48.01%	46.40%	140.35%	118.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.27%	14.38%	127.50%	22.37%	16.91%	22.47%	13.84%	-
YoY %	47.91%	-88.72%	469.96%	32.29%	-24.74%	62.36%	-	-
Horiz. %	153.68%	103.90%	921.24%	161.63%	122.18%	162.36%	100.00%	-
Total Cost	1,129,179	670,267	926,952	968,022	982,337	937,045	778,471	6.39%
YoY %	68.47%	-27.69%	-4.24%	-1.46%	4.83%	20.37%	-	-
Horiz. %	145.05%	86.10%	119.07%	124.35%	126.19%	120.37%	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	2,676,666	6.97%
YoY %	5.85%	2.53%	8.28%	-3.97%	9.59%	21.24%	-	-
Horiz. %	149.93%	141.65%	138.16%	127.59%	132.87%	121.24%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	94,500	89,664	106,645	16,356	20,439	13,050	12,168	40.70%
YoY %	5.39%	-15.92%	552.02%	-19.98%	56.62%	7.25%	-	-
Horiz. %	776.63%	736.88%	876.44%	134.42%	167.97%	107.25%	100.00%	-
Div Payout %	38.59%	23.97%	0.00%	20.55%	8.49%	6.41%	7.09%	-
YoY %	60.99%	0.00%	0.00%	142.05%	32.45%	-9.59%	-	-
Horiz. %	544.29%	338.08%	0.00%	289.84%	119.75%	90.41%	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	2,676,666	6.97%
YoY %	5.85%	2.53%	8.28%	-3.97%	9.59%	21.24%	-	-
Horiz. %	149.93%	141.65%	138.16%	127.59%	132.87%	121.24%	100.00%	-
NOSH	1,358,141	905,427	905,350	888,502	689,828	689,519	608,333	14.31%
YoY %	50.00%	0.01%	1.90%	28.80%	0.04%	13.35%	-	-
Horiz. %	223.26%	148.84%	148.82%	146.06%	113.40%	113.35%	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	27.46%	44.54%	-2.28%	17.07%	28.62%	28.12%	32.37%	-
YoY %	-38.35%	2,053.51%	-113.36%	-40.36%	1.78%	-13.13%	-	-
Horiz. %	84.83%	137.60%	-7.04%	52.73%	88.42%	86.87%	100.00%	-
ROE	6.10%	9.87%	-2.23%	2.33%	6.77%	6.27%	6.41%	-
YoY %	-38.20%	542.60%	-195.71%	-65.58%	7.97%	-2.18%	-	-
Horiz. %	95.16%	153.98%	-34.79%	36.35%	105.62%	97.82%	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	115.30	133.87	101.98	139.45	202.25	196.61	189.21	-7.92%
YoY %	-13.87%	31.27%	-26.87%	-31.05%	2.87%	3.91%	-	-
Horiz. %	60.94%	70.75%	53.90%	73.70%	106.89%	103.91%	100.00%	-
EPS	18.14	41.44	-9.27	9.51	35.38	30.69	28.20	-7.08%
YoY %	-56.23%	547.03%	-197.48%	-73.12%	15.28%	8.83%	-	-
Horiz. %	64.33%	146.95%	-32.87%	33.72%	125.46%	108.83%	100.00%	-
DPS	7.00	10.00	12.00	1.95	3.00	1.97	2.00	23.20%
YoY %	-30.00%	-16.67%	515.38%	-35.00%	52.28%	-1.50%	-	-
Horiz. %	350.00%	500.00%	600.00%	97.50%	150.00%	98.50%	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	114.61	88.98	66.73	85.94	101.34	95.98	84.75	5.15%
YoY %	28.80%	33.34%	-22.35%	-15.20%	5.58%	13.25%	-	-
Horiz. %	135.23%	104.99%	78.74%	101.40%	119.58%	113.25%	100.00%	-
EPS	18.03	27.55	-6.06	5.86	17.73	14.99	12.63	6.10%
YoY %	-34.56%	554.62%	-203.41%	-66.95%	18.28%	18.69%	-	-
Horiz. %	142.76%	218.13%	-47.98%	46.40%	140.38%	118.69%	100.00%	-
DPS	6.96	6.60	7.85	1.20	1.50	0.96	0.90	40.60%
YoY %	5.45%	-15.92%	554.17%	-20.00%	56.25%	6.67%	-	-
Horiz. %	773.33%	733.33%	872.22%	133.33%	166.67%	106.67%	100.00%	-
NAPS	2.9549	2.7917	2.7229	2.5147	2.6187	2.3894	1.9708	6.98%
YoY %	5.85%	2.53%	8.28%	-3.97%	9.60%	21.24%	-	-
Horiz. %	149.93%	141.65%	138.16%	127.60%	132.87%	121.24%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
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	1.85	1.67	1.86	1.86	1.38	1.32	1.42	4.50%
YoY %	10.78%	-10.22%	0.00%	34.78%	4.55%	-7.04%	-	-
Horiz. %	130.28%	117.61%	130.99%	130.99%	97.18%	92.96%	100.00%	-
P/EPS	11.74	5.41	-20.50	27.24	7.89	8.47	9.54	3.51%
YoY %	117.01%	126.39%	-175.26%	245.25%	-6.85%	-11.22%	-	-
Horiz. %	123.06%	56.71%	-214.88%	285.53%	82.70%	88.78%	100.00%	-
EY	8.52	18.50	-4.88	3.67	12.68	11.81	10.48	-3.39%
YoY %	-53.95%	479.10%	-232.97%	-71.06%	7.37%	12.69%	-	-
Horiz. %	81.30%	176.53%	-46.56%	35.02%	120.99%	112.69%	100.00%	-
DY	3.29	4.46	6.32	0.75	1.08	0.76	0.74	28.21%
YoY %	-26.23%	-29.43%	742.67%	-30.56%	42.11%	2.70%	-	-
Horiz. %	444.59%	602.70%	854.05%	101.35%	145.95%	102.70%	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	2.04	1.70	1.88	1.89	1.33	1.33	1.58	4.34%
YoY %	20.00%	-9.57%	-0.53%	42.11%	0.00%	-15.82%	-	-
Horiz. %	129.11%	107.59%	118.99%	119.62%	84.18%	84.18%	100.00%	-
P/EPS	12.95	5.50	-20.72	27.66	7.63	8.50	10.60	3.39%
YoY %	135.45%	126.54%	-174.91%	262.52%	-10.24%	-19.81%	-	-
Horiz. %	122.17%	51.89%	-195.47%	260.94%	71.98%	80.19%	100.00%	-
EY	7.72	18.18	-4.83	3.62	13.10	11.76	9.43	-3.27%
YoY %	-57.54%	476.40%	-233.43%	-72.37%	11.39%	24.71%	-	-
Horiz. %	81.87%	192.79%	-51.22%	38.39%	138.92%	124.71%	100.00%	-
DY	2.98	4.39	6.25	0.74	1.11	0.75	0.67	28.22%
YoY %	-32.12%	-29.76%	744.59%	-33.33%	48.00%	11.94%	-	-
Horiz. %	444.78%	655.22%	932.84%	110.45%	165.67%	111.94%	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