[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
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,399,141 983,623 959,616 1,400,331 1,341,579 1,214,177 1,232,111 2.14%
PBT 452,030 437,628 103,731 415,097 490,130 466,154 518,027 -2.24%
Tax -103,002 -120,181 -45,498 -80,716 -89,480 -100,418 -56,123 10.64%
NP 349,028 317,447 58,233 334,381 400,650 365,736 461,904 -4.56%
-
NP to SH 172,459 212,525 -16,385 176,896 251,012 176,052 207,183 -3.00%
-
Tax Rate 22.79% 27.46% 43.86% 19.45% 18.26% 21.54% 10.83% -
Total Cost 1,050,113 666,176 901,383 1,065,950 940,929 848,441 770,207 5.29%
-
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%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 45,137 151,173 16,356 20,439 13,050 12,168 12,151 24.43%
Div Payout % 26.17% 71.13% 0.00% 11.55% 5.20% 6.91% 5.86% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
NOSH 905,427 905,401 888,504 888,501 689,572 611,526 608,221 6.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.95% 32.27% 6.07% 23.88% 29.86% 30.12% 37.49% -
ROE 4.50% 5.52% -0.45% 5.68% 7.20% 5.75% 7.92% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 155.31 108.85 108.86 184.29 196.60 193.36 202.58 -4.32%
EPS 19.14 23.52 -1.86 23.28 36.78 28.04 34.06 -9.15%
DPS 5.00 16.73 1.86 2.69 1.91 1.94 2.00 16.49%
NAPS 4.2494 4.2578 4.1292 4.1006 5.1093 4.8797 4.30 -0.19%
Adjusted Per Share Value based on latest NOSH - 888,501
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 103.02 72.42 70.66 103.11 98.78 89.40 90.72 2.14%
EPS 12.70 15.65 -1.21 13.02 18.48 12.96 15.25 -3.00%
DPS 3.32 11.13 1.20 1.50 0.96 0.90 0.89 24.52%
NAPS 2.8187 2.8329 2.6801 2.2942 2.5671 2.2561 1.9257 6.55%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 16.19 9.82 -149.03 10.91 7.20 10.66 8.16 12.09%
EY 6.18 10.18 -0.67 9.17 13.88 9.38 12.25 -10.77%
DY 1.61 7.24 0.67 1.06 0.72 0.65 0.72 14.34%
P/NAPS 0.73 0.54 0.67 0.62 0.52 0.61 0.65 1.95%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 15.57 10.12 -149.56 11.60 7.10 10.49 8.81 9.95%
EY 6.42 9.88 -0.67 8.62 14.09 9.54 11.35 -9.05%
DY 1.68 7.03 0.67 1.00 0.73 0.66 0.67 16.54%
P/NAPS 0.70 0.56 0.67 0.66 0.51 0.60 0.70 0.00%

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
Post a Comment