[IGBB] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

11-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -15.22%

YoY- -29.53%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	1,399,141	983,623	959,616	1,400,331	1,341,579	1,214,177	1,232,111	2.14%
YoY %	42.24%	2.50%	-31.47%	4.38%	10.49%	-1.46%	-	-
Horiz. %	113.56%	79.83%	77.88%	113.65%	108.88%	98.54%	100.00%	-
PBT	452,030	437,628	103,731	415,097	490,130	466,154	518,027	-2.24%
YoY %	3.29%	321.89%	-75.01%	-15.31%	5.14%	-10.01%	-	-
Horiz. %	87.26%	84.48%	20.02%	80.13%	94.61%	89.99%	100.00%	-
Tax	-103,002	-120,181	-45,498	-80,716	-89,480	-100,418	-56,123	10.64%
YoY %	14.29%	-164.15%	43.63%	9.79%	10.89%	-78.92%	-	-
Horiz. %	183.53%	214.14%	81.07%	143.82%	159.44%	178.92%	100.00%	-
NP	349,028	317,447	58,233	334,381	400,650	365,736	461,904	-4.56%
YoY %	9.95%	445.13%	-82.58%	-16.54%	9.55%	-20.82%	-	-
Horiz. %	75.56%	68.73%	12.61%	72.39%	86.74%	79.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,459	212,525	-16,385	176,896	251,012	176,052	207,183	-3.00%
YoY %	-18.85%	1,397.07%	-109.26%	-29.53%	42.58%	-15.03%	-	-
Horiz. %	83.24%	102.58%	-7.91%	85.38%	121.15%	84.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	27.46%	43.86%	19.45%	18.26%	21.54%	10.83%	-
YoY %	-17.01%	-37.39%	125.50%	6.52%	-15.23%	98.89%	-	-
Horiz. %	210.43%	253.55%	404.99%	179.59%	168.61%	198.89%	100.00%	-
Total Cost	1,050,113	666,176	901,383	1,065,950	940,929	848,441	770,207	5.29%
YoY %	57.63%	-26.09%	-15.44%	13.29%	10.90%	10.16%	-	-
Horiz. %	136.34%	86.49%	117.03%	138.40%	122.17%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,828,259	3,847,505	3,639,959	3,115,840	3,486,540	3,064,061	2,615,350	6.55%
YoY %	-0.50%	5.70%	16.82%	-10.63%	13.79%	17.16%	-	-
Horiz. %	146.38%	147.11%	139.18%	119.14%	133.31%	117.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	45,137	151,173	16,356	20,439	13,050	12,168	12,151	24.43%
YoY %	-70.14%	824.27%	-19.98%	56.62%	7.25%	0.14%	-	-
Horiz. %	371.47%	1,244.12%	134.61%	168.21%	107.40%	100.14%	100.00%	-
Div Payout %	26.17%	71.13%	0.00%	11.55%	5.20%	6.91%	5.86%	-
YoY %	-63.21%	0.00%	0.00%	122.12%	-24.75%	17.92%	-	-
Horiz. %	446.59%	1,213.82%	0.00%	197.10%	88.74%	117.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	3,828,259	3,847,505	3,639,959	3,115,840	3,486,540	3,064,061	2,615,350	6.55%
YoY %	-0.50%	5.70%	16.82%	-10.63%	13.79%	17.16%	-	-
Horiz. %	146.38%	147.11%	139.18%	119.14%	133.31%	117.16%	100.00%	-
NOSH	905,427	905,401	888,504	888,501	689,572	611,526	608,221	6.85%
YoY %	0.00%	1.90%	0.00%	28.85%	12.76%	0.54%	-	-
Horiz. %	148.86%	148.86%	146.08%	146.08%	113.38%	100.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	24.95%	32.27%	6.07%	23.88%	29.86%	30.12%	37.49%	-
YoY %	-22.68%	431.63%	-74.58%	-20.03%	-0.86%	-19.66%	-	-
Horiz. %	66.55%	86.08%	16.19%	63.70%	79.65%	80.34%	100.00%	-
ROE	4.50%	5.52%	-0.45%	5.68%	7.20%	5.75%	7.92%	-
YoY %	-18.48%	1,326.67%	-107.92%	-21.11%	25.22%	-27.40%	-	-
Horiz. %	56.82%	69.70%	-5.68%	71.72%	90.91%	72.60%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	155.31	108.85	108.86	184.29	196.60	193.36	202.58	-4.32%
YoY %	42.68%	-0.01%	-40.93%	-6.26%	1.68%	-4.55%	-	-
Horiz. %	76.67%	53.73%	53.74%	90.97%	97.05%	95.45%	100.00%	-
EPS	19.14	23.52	-1.86	23.28	36.78	28.04	34.06	-9.15%
YoY %	-18.62%	1,364.52%	-107.99%	-36.70%	31.17%	-17.67%	-	-
Horiz. %	56.19%	69.05%	-5.46%	68.35%	107.99%	82.33%	100.00%	-
DPS	5.00	16.73	1.86	2.69	1.91	1.94	2.00	16.49%
YoY %	-70.11%	799.46%	-30.86%	40.84%	-1.55%	-3.00%	-	-
Horiz. %	250.00%	836.50%	93.00%	134.50%	95.50%	97.00%	100.00%	-
NAPS	4.2494	4.2578	4.1292	4.1006	5.1093	4.8797	4.30	-0.19%
YoY %	-0.20%	3.11%	0.70%	-19.74%	4.71%	13.48%	-	-
Horiz. %	98.82%	99.02%	96.03%	95.36%	118.82%	113.48%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 888,501
RPS	103.02	72.42	70.66	103.11	98.78	89.40	90.72	2.14%
YoY %	42.25%	2.49%	-31.47%	4.38%	10.49%	-1.46%	-	-
Horiz. %	113.56%	79.83%	77.89%	113.66%	108.88%	98.54%	100.00%	-
EPS	12.70	15.65	-1.21	13.02	18.48	12.96	15.25	-3.00%
YoY %	-18.85%	1,393.39%	-109.29%	-29.55%	42.59%	-15.02%	-	-
Horiz. %	83.28%	102.62%	-7.93%	85.38%	121.18%	84.98%	100.00%	-
DPS	3.32	11.13	1.20	1.50	0.96	0.90	0.89	24.52%
YoY %	-70.17%	827.50%	-20.00%	56.25%	6.67%	1.12%	-	-
Horiz. %	373.03%	1,250.56%	134.83%	168.54%	107.87%	101.12%	100.00%	-
NAPS	2.8187	2.8329	2.6801	2.2942	2.5671	2.2561	1.9257	6.55%
YoY %	-0.50%	5.70%	16.82%	-10.63%	13.78%	17.16%	-	-
Horiz. %	146.37%	147.11%	139.18%	119.14%	133.31%	117.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	3.10	2.31	2.77	2.54	2.65	2.99	2.78	-
P/RPS	2.00	2.12	2.54	1.38	1.35	1.55	1.37	6.50%
YoY %	-5.66%	-16.54%	84.06%	2.22%	-12.90%	13.14%	-	-
Horiz. %	145.99%	154.74%	185.40%	100.73%	98.54%	113.14%	100.00%	-
P/EPS	16.19	9.82	-149.03	10.91	7.20	10.66	8.16	12.09%
YoY %	64.87%	106.59%	-1,465.99%	51.53%	-32.46%	30.64%	-	-
Horiz. %	198.41%	120.34%	-1,826.35%	133.70%	88.24%	130.64%	100.00%	-
EY	6.18	10.18	-0.67	9.17	13.88	9.38	12.25	-10.77%
YoY %	-39.29%	1,619.40%	-107.31%	-33.93%	47.97%	-23.43%	-	-
Horiz. %	50.45%	83.10%	-5.47%	74.86%	113.31%	76.57%	100.00%	-
DY	1.61	7.24	0.67	1.06	0.72	0.65	0.72	14.34%
YoY %	-77.76%	980.60%	-36.79%	47.22%	10.77%	-9.72%	-	-
Horiz. %	223.61%	1,005.56%	93.06%	147.22%	100.00%	90.28%	100.00%	-
P/NAPS	0.73	0.54	0.67	0.62	0.52	0.61	0.65	1.95%
YoY %	35.19%	-19.40%	8.06%	19.23%	-14.75%	-6.15%	-	-
Horiz. %	112.31%	83.08%	103.08%	95.38%	80.00%	93.85%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	30/05/22	28/05/21	11/06/20	29/05/19	31/05/18	25/05/17	-
Price	2.98	2.38	2.78	2.70	2.61	2.94	3.00	-
P/RPS	1.92	2.19	2.55	1.47	1.33	1.52	1.48	4.43%
YoY %	-12.33%	-14.12%	73.47%	10.53%	-12.50%	2.70%	-	-
Horiz. %	129.73%	147.97%	172.30%	99.32%	89.86%	102.70%	100.00%	-
P/EPS	15.57	10.12	-149.56	11.60	7.10	10.49	8.81	9.95%
YoY %	53.85%	106.77%	-1,389.31%	63.38%	-32.32%	19.07%	-	-
Horiz. %	176.73%	114.87%	-1,697.62%	131.67%	80.59%	119.07%	100.00%	-
EY	6.42	9.88	-0.67	8.62	14.09	9.54	11.35	-9.05%
YoY %	-35.02%	1,574.63%	-107.77%	-38.82%	47.69%	-15.95%	-	-
Horiz. %	56.56%	87.05%	-5.90%	75.95%	124.14%	84.05%	100.00%	-
DY	1.68	7.03	0.67	1.00	0.73	0.66	0.67	16.54%
YoY %	-76.10%	949.25%	-33.00%	36.99%	10.61%	-1.49%	-	-
Horiz. %	250.75%	1,049.25%	100.00%	149.25%	108.96%	98.51%	100.00%	-
P/NAPS	0.70	0.56	0.67	0.66	0.51	0.60	0.70	0.00%
YoY %	25.00%	-16.42%	1.52%	29.41%	-15.00%	-14.29%	-	-
Horiz. %	100.00%	80.00%	95.71%	94.29%	72.86%	85.71%	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