[IGBB] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 6.52%

YoY- 42.58%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	983,623	959,616	1,400,331	1,341,579	1,214,177	1,232,111	1,215,837	-3.46%
YoY %	2.50%	-31.47%	4.38%	10.49%	-1.46%	1.34%	-	-
Horiz. %	80.90%	78.93%	115.17%	110.34%	99.86%	101.34%	100.00%	-
PBT	437,628	103,731	415,097	490,130	466,154	518,027	359,209	3.34%
YoY %	321.89%	-75.01%	-15.31%	5.14%	-10.01%	44.21%	-	-
Horiz. %	121.83%	28.88%	115.56%	136.45%	129.77%	144.21%	100.00%	-
Tax	-120,181	-45,498	-80,716	-89,480	-100,418	-56,123	-85,675	5.80%
YoY %	-164.15%	43.63%	9.79%	10.89%	-78.92%	34.49%	-	-
Horiz. %	140.28%	53.11%	94.21%	104.44%	117.21%	65.51%	100.00%	-
NP	317,447	58,233	334,381	400,650	365,736	461,904	273,534	2.51%
YoY %	445.13%	-82.58%	-16.54%	9.55%	-20.82%	68.87%	-	-
Horiz. %	116.05%	21.29%	122.24%	146.47%	133.71%	168.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,525	-16,385	176,896	251,012	176,052	207,183	106,730	12.15%
YoY %	1,397.07%	-109.26%	-29.53%	42.58%	-15.03%	94.12%	-	-
Horiz. %	199.12%	-15.35%	165.74%	235.18%	164.95%	194.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	43.86%	19.45%	18.26%	21.54%	10.83%	23.85%	-
YoY %	-37.39%	125.50%	6.52%	-15.23%	98.89%	-54.59%	-	-
Horiz. %	115.14%	183.90%	81.55%	76.56%	90.31%	45.41%	100.00%	-
Total Cost	666,176	901,383	1,065,950	940,929	848,441	770,207	942,303	-5.61%
YoY %	-26.09%	-15.44%	13.29%	10.90%	10.16%	-18.26%	-	-
Horiz. %	70.70%	95.66%	113.12%	99.85%	90.04%	81.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,847,505	3,639,959	3,115,840	3,486,540	3,064,061	2,615,350	2,414,149	8.07%
YoY %	5.70%	16.82%	-10.63%	13.79%	17.16%	8.33%	-	-
Horiz. %	159.37%	150.78%	129.07%	144.42%	126.92%	108.33%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	151,173	16,356	20,439	13,050	12,168	12,151	12,163	52.16%
YoY %	824.27%	-19.98%	56.62%	7.25%	0.14%	-0.10%	-	-
Horiz. %	1,242.89%	134.47%	168.04%	107.29%	100.04%	99.90%	100.00%	-
Div Payout %	71.13%	0.00%	11.55%	5.20%	6.91%	5.86%	11.40%	-
YoY %	0.00%	0.00%	122.12%	-24.75%	17.92%	-48.60%	-	-
Horiz. %	623.95%	0.00%	101.32%	45.61%	60.61%	51.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	3,847,505	3,639,959	3,115,840	3,486,540	3,064,061	2,615,350	2,414,149	8.07%
YoY %	5.70%	16.82%	-10.63%	13.79%	17.16%	8.33%	-	-
Horiz. %	159.37%	150.78%	129.07%	144.42%	126.92%	108.33%	100.00%	-
NOSH	905,401	888,504	888,501	689,572	611,526	608,221	608,098	6.85%
YoY %	1.90%	0.00%	28.85%	12.76%	0.54%	0.02%	-	-
Horiz. %	148.89%	146.11%	146.11%	113.40%	100.56%	100.02%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	32.27%	6.07%	23.88%	29.86%	30.12%	37.49%	22.50%	-
YoY %	431.63%	-74.58%	-20.03%	-0.86%	-19.66%	66.62%	-	-
Horiz. %	143.42%	26.98%	106.13%	132.71%	133.87%	166.62%	100.00%	-
ROE	5.52%	-0.45%	5.68%	7.20%	5.75%	7.92%	4.42%	-
YoY %	1,326.67%	-107.92%	-21.11%	25.22%	-27.40%	79.19%	-	-
Horiz. %	124.89%	-10.18%	128.51%	162.90%	130.09%	179.19%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	108.85	108.86	184.29	196.60	193.36	202.58	199.94	-9.63%
YoY %	-0.01%	-40.93%	-6.26%	1.68%	-4.55%	1.32%	-	-
Horiz. %	54.44%	54.45%	92.17%	98.33%	96.71%	101.32%	100.00%	-
EPS	23.52	-1.86	23.28	36.78	28.04	34.06	17.55	4.99%
YoY %	1,364.52%	-107.99%	-36.70%	31.17%	-17.67%	94.07%	-	-
Horiz. %	134.02%	-10.60%	132.65%	209.57%	159.77%	194.07%	100.00%	-
DPS	16.73	1.86	2.69	1.91	1.94	2.00	2.00	42.45%
YoY %	799.46%	-30.86%	40.84%	-1.55%	-3.00%	0.00%	-	-
Horiz. %	836.50%	93.00%	134.50%	95.50%	97.00%	100.00%	100.00%	-
NAPS	4.2578	4.1292	4.1006	5.1093	4.8797	4.30	3.97	1.17%
YoY %	3.11%	0.70%	-19.74%	4.71%	13.48%	8.31%	-	-
Horiz. %	107.25%	104.01%	103.29%	128.70%	122.91%	108.31%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 689,572
RPS	72.42	70.66	103.11	98.78	89.40	90.72	89.52	-3.46%
YoY %	2.49%	-31.47%	4.38%	10.49%	-1.46%	1.34%	-	-
Horiz. %	80.90%	78.93%	115.18%	110.34%	99.87%	101.34%	100.00%	-
EPS	15.65	-1.21	13.02	18.48	12.96	15.25	7.86	12.15%
YoY %	1,393.39%	-109.29%	-29.55%	42.59%	-15.02%	94.02%	-	-
Horiz. %	199.11%	-15.39%	165.65%	235.11%	164.89%	194.02%	100.00%	-
DPS	11.13	1.20	1.50	0.96	0.90	0.89	0.90	52.04%
YoY %	827.50%	-20.00%	56.25%	6.67%	1.12%	-1.11%	-	-
Horiz. %	1,236.67%	133.33%	166.67%	106.67%	100.00%	98.89%	100.00%	-
NAPS	2.8329	2.6801	2.2942	2.5671	2.2561	1.9257	1.7775	8.07%
YoY %	5.70%	16.82%	-10.63%	13.78%	17.16%	8.34%	-	-
Horiz. %	159.38%	150.78%	129.07%	144.42%	126.93%	108.34%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	2.31	2.77	2.54	2.65	2.99	2.78	2.53	-
P/RPS	2.12	2.54	1.38	1.35	1.55	1.37	1.27	8.91%
YoY %	-16.54%	84.06%	2.22%	-12.90%	13.14%	7.87%	-	-
Horiz. %	166.93%	200.00%	108.66%	106.30%	122.05%	107.87%	100.00%	-
P/EPS	9.82	-149.03	10.91	7.20	10.66	8.16	14.41	-6.18%
YoY %	106.59%	-1,465.99%	51.53%	-32.46%	30.64%	-43.37%	-	-
Horiz. %	68.15%	-1,034.21%	75.71%	49.97%	73.98%	56.63%	100.00%	-
EY	10.18	-0.67	9.17	13.88	9.38	12.25	6.94	6.59%
YoY %	1,619.40%	-107.31%	-33.93%	47.97%	-23.43%	76.51%	-	-
Horiz. %	146.69%	-9.65%	132.13%	200.00%	135.16%	176.51%	100.00%	-
DY	7.24	0.67	1.06	0.72	0.65	0.72	0.79	44.63%
YoY %	980.60%	-36.79%	47.22%	10.77%	-9.72%	-8.86%	-	-
Horiz. %	916.46%	84.81%	134.18%	91.14%	82.28%	91.14%	100.00%	-
P/NAPS	0.54	0.67	0.62	0.52	0.61	0.65	0.64	-2.79%
YoY %	-19.40%	8.06%	19.23%	-14.75%	-6.15%	1.56%	-	-
Horiz. %	84.38%	104.69%	96.88%	81.25%	95.31%	101.56%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	28/05/21	11/06/20	29/05/19	31/05/18	25/05/17	25/05/16	-
Price	2.38	2.78	2.70	2.61	2.94	3.00	2.75	-
P/RPS	2.19	2.55	1.47	1.33	1.52	1.48	1.38	7.99%
YoY %	-14.12%	73.47%	10.53%	-12.50%	2.70%	7.25%	-	-
Horiz. %	158.70%	184.78%	106.52%	96.38%	110.14%	107.25%	100.00%	-
P/EPS	10.12	-149.56	11.60	7.10	10.49	8.81	15.67	-7.02%
YoY %	106.77%	-1,389.31%	63.38%	-32.32%	19.07%	-43.78%	-	-
Horiz. %	64.58%	-954.44%	74.03%	45.31%	66.94%	56.22%	100.00%	-
EY	9.88	-0.67	8.62	14.09	9.54	11.35	6.38	7.55%
YoY %	1,574.63%	-107.77%	-38.82%	47.69%	-15.95%	77.90%	-	-
Horiz. %	154.86%	-10.50%	135.11%	220.85%	149.53%	177.90%	100.00%	-
DY	7.03	0.67	1.00	0.73	0.66	0.67	0.73	45.83%
YoY %	949.25%	-33.00%	36.99%	10.61%	-1.49%	-8.22%	-	-
Horiz. %	963.01%	91.78%	136.99%	100.00%	90.41%	91.78%	100.00%	-
P/NAPS	0.56	0.67	0.66	0.51	0.60	0.70	0.69	-3.41%
YoY %	-16.42%	1.52%	29.41%	-15.00%	-14.29%	1.45%	-	-
Horiz. %	81.16%	97.10%	95.65%	73.91%	86.96%	101.45%	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