ICON OFFSHORE BERHAD
KLSE (MYR): ICON (5255)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.07
Today's Change
0.00 (0.00%)
Day's Change
1.05 - 1.07
Trading Volume
9,600
Financial
Market Cap
667 Million
NOSH
624 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
30-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
29-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
128.77% | 53.03%
Revenue | NP to SH
188,016.000 | -12,137.000
RPS | P/RPS
30.15 Cent | 3.55
EPS | P/E | EY
-1.95 Cent | -54.98 | -1.82%
DPS | DY | Payout %
0.22 Cent | 0.21% | 0.00%
NAPS | P/NAPS
0.56 | 1.92
QoQ | YoY
16.24% | -107.52%
NP Margin | ROE
-6.85% | -3.50%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
199,788.000 | 4,856.000
RPS | P/RPS
32.04 Cent | 3.34
EPS | P/E | EY
0.78 Cent | 137.41 | 0.73%
DPS | DY | Payout %
4.34 Cent | 4.06% | 557.34%
NAPS | P/NAPS
0.56 | 1.93
YoY
-97.17%
NP Margin | ROE
3.36% | 1.40%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
174,718.000 | -33,622.000
RPS | P/RPS
28.02 Cent | 3.82
EPS | P/E | EY
-5.39 Cent | -19.85 | -5.04%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
64.38% | -9336.81%
NP Margin | ROE
-20.57% | -9.68%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174,718 | 188,016 | 199,788 | 282,567 | 300,884 | 212,072 | 201,056 | 199,747 | 204,625 | 226,915 | 266,566 | 318,877 | -5.05% | |
| PBT | -32,792 | -8,716 | 12,890 | 200,367 | 43,983 | 42,547 | 7,313 | -435,670 | -49,912 | -149,825 | -363,561 | 56,400 | -15.11% | |
| Tax | -3,148 | -4,169 | -6,173 | -25,249 | -11,972 | -11,248 | -14,786 | -2,129 | -4,045 | 3,126 | 273 | 2,954 | - | |
| NP | -35,940 | -12,885 | 6,717 | 175,118 | 32,011 | 31,299 | -7,473 | -437,799 | -53,957 | -146,699 | -363,288 | 59,354 | -21.49% | |
| - | ||||||||||||||
| NP to SH | -33,622 | -12,137 | 4,856 | 171,560 | 25,578 | 25,687 | -10,417 | -439,967 | -59,785 | -152,747 | -364,087 | 59,354 | -24.26% | |
| - | ||||||||||||||
| Tax Rate | - | - | 47.89% | 12.60% | 27.22% | 26.44% | 202.19% | - | - | - | - | -5.24% | - | |
| Total Cost | 210,658 | 200,901 | 193,071 | 107,449 | 268,873 | 180,773 | 208,529 | 637,546 | 258,582 | 373,614 | 629,854 | 259,523 | -3.23% | |
| - | ||||||||||||||
| Net Worth | 347,267 | 347,267 | 346,421 | 366,477 | 376,460 | 307,847 | 48,853 | 66,275 | 506,071 | 564,931 | 727,971 | 532,743 | -4.66% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 347,267 | 347,267 | 346,421 | 366,477 | 376,460 | 307,847 | 48,853 | 66,275 | 506,071 | 564,931 | 727,971 | 532,743 | -4.66% | |
| NOSH | 622,563 | 622,563 | 541,637 | 2,704,838 | 2,703,188 | 2,664,393 | 1,177,185 | 1,177,185 | 1,177,185 | 1,177,185 | 1,177,185 | 1,177,185 | -8.25% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | -20.57% | -6.85% | 3.36% | 61.97% | 10.64% | 14.76% | -3.72% | -219.18% | -26.37% | -64.65% | -136.28% | 18.61% | - | |
| ROE | -9.68% | -3.50% | 1.40% | 46.81% | 6.79% | 8.34% | -21.32% | -663.85% | -11.81% | -27.04% | -50.01% | 11.14% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 30.69 | 33.03 | 36.91 | 10.45 | 11.16 | 8.93 | 17.08 | 16.97 | 17.38 | 19.28 | 22.64 | 55.07 | -4.34% | |
| EPS | -5.90 | -2.13 | 0.90 | 6.34 | 0.95 | 1.08 | -0.88 | -37.37 | -5.08 | -12.98 | -30.90 | 7.41 | -20.87% | |
| DPS | 0.00 | 0.24 | 5.00 | 0.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.61 | 0.61 | 0.64 | 0.1355 | 0.1396 | 0.1296 | 0.0415 | 0.0563 | 0.4299 | 0.4799 | 0.6184 | 0.92 | -3.94% | |
| Adjusted Per Share Value based on latest NOSH - 622,563 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 28.02 | 30.15 | 32.04 | 45.31 | 48.25 | 34.01 | 32.24 | 32.03 | 32.81 | 36.39 | 42.75 | 51.13 | -5.05% | |
| EPS | -5.39 | -1.95 | 0.78 | 27.51 | 4.10 | 4.12 | -1.67 | -70.55 | -9.59 | -24.49 | -58.38 | 9.52 | -24.25% | |
| DPS | 0.00 | 0.22 | 4.34 | 2.91 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.5569 | 0.5569 | 0.5555 | 0.5877 | 0.6037 | 0.4937 | 0.0783 | 0.1063 | 0.8115 | 0.9059 | 1.1673 | 0.8543 | -4.66% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.99 | 0.99 | 0.585 | 0.095 | 0.105 | 0.115 | 0.05 | 0.07 | 0.23 | 0.365 | 0.43 | 0.745 | - | |
| P/RPS | 3.23 | 3.00 | 1.58 | 0.91 | 0.94 | 1.29 | 0.29 | 0.41 | 1.32 | 1.89 | 1.90 | 1.35 | 1.76% | |
| P/EPS | -16.76 | -46.44 | 65.21 | 1.50 | 11.07 | 10.63 | -5.65 | -0.19 | -4.53 | -2.81 | -1.39 | 7.27 | 27.58% | |
| EY | -5.97 | -2.15 | 1.53 | 66.77 | 9.03 | 9.40 | -17.70 | -533.92 | -22.08 | -35.55 | -71.93 | 13.76 | -21.64% | |
| DY | 0.00 | 0.24 | 8.55 | 7.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 1.62 | 1.62 | 0.91 | 0.70 | 0.75 | 0.89 | 1.20 | 1.24 | 0.54 | 0.76 | 0.70 | 0.81 | 1.30% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/08/24 | 30/08/24 | 29/02/24 | 28/02/23 | 28/02/22 | 26/02/21 | 27/02/20 | 27/02/19 | 27/02/18 | 27/02/17 | 29/02/16 | 11/03/15 | - | |
| Price | 1.17 | 1.17 | 0.745 | 0.12 | 0.115 | 0.12 | 0.11 | 0.10 | 0.23 | 0.465 | 0.365 | 0.725 | - | |
| P/RPS | 3.81 | 3.54 | 2.02 | 1.15 | 1.03 | 1.34 | 0.64 | 0.59 | 1.32 | 2.41 | 1.61 | 1.32 | 4.83% | |
| P/EPS | -19.81 | -54.88 | 83.04 | 1.89 | 12.12 | 11.10 | -12.43 | -0.27 | -4.53 | -3.58 | -1.18 | 7.07 | 31.46% | |
| EY | -5.05 | -1.82 | 1.20 | 52.86 | 8.25 | 9.01 | -8.04 | -373.74 | -22.08 | -27.90 | -84.74 | 14.14 | -23.95% | |
| DY | 0.00 | 0.20 | 6.71 | 5.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 1.92 | 1.92 | 1.16 | 0.89 | 0.82 | 0.93 | 2.65 | 1.78 | 0.54 | 0.97 | 0.59 | 0.79 | 4.35% | |
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
11 people like this. Showing 50 of 12,155 comments
Still up today despite >800 counters down. Sure not because of Yinson boss effect? Yinson QR out today. Will Icon QR like Yinson in future?
2024-06-19 22:38
very sad today still can not buy in 1.00 , hope tomorrow can down bellow 1.00 . i 100% buy . TQ
2024-06-20 17:04
Sifus does any1 know who behind buying Icon from 60 sen level until recently >RM 1? Bursa news seem no announcement.
2024-06-23 13:44
Hadian when no more offer Yinson share as takeover? 0.5-1 Yinson for 1 Icon maybe better respond than 63.5 sen?
2024-06-27 10:13
Yinson every1 like. RM 2.3 very strong even bear market lately. Icon can follow with same boss?
2024-06-28 11:53
Oil Soars Above $80 as Traders Price in Potential Iran Reprisal
https://finance.yahoo.com/news/oil-steady-weekly-gain-traders-233000844.html
2024-08-13 04:32
Yinson is Disposals offshore business to Icon for 160 millions
The Proposed Disposals are for a total sale consideration of RM160 million which shall be satisfied by the issuance of 181,818,181 new ordinary shares in Icon at an issue price of RM0.88 per share (“Issue Price”) (“Consideration Shares”) (“Sale Consideration”) and in accordance with the terms of definitive agreement(s) to be entered into by the parties pursuant to the Proposed Disposals (“Definitive Agreement”).
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3480181
2 months ago
Yinson divests offshore marine business to Icon Offshore
Friday, 30 Aug 2024
7:35 PM MYT
https://www.thestar.com.my/business/business-news/2024/08/30/yinson-divests-offshore-marine-business-to-icon-offshore
2 months ago
why are they selling their profitable subsidiary below market value suddenly?
2 months ago
@Abram66
EPF cannot touch anything below RM1B.
@maggigoreng
How do you know it is below market value?
2 months ago
those subsidiaries are bringing in huge profits, and 1 vessel from 2010 averages around 50m++. it's 160m for 4, and 1 is newly refurbished. almost too good to be true
2 months ago
Bodoh move to buy from Yinson. It is cheaper to take over Alam and own all Alam ships. 160mil is 3x Alam market cap!
2 months ago
U buy from Yinson u get 4 ship for 160mil. But if u buy from Alam, u get 15 ships for only 50mil!
2 months ago
@speakup and be burdened by their huge debt? or are you paying it off first?
2 months ago
amazing deal..... yinson major shareholder Lim, buys into Icon at 63c for 50% from ekuinas, and then injects yinson OSV business into Icon for a profit for share consideration, at 88c per share.... while the current share price is 115c, win win win.... for both Lim and Yinson becomes minority shareholder, while Lim being major shareholder..... what an excellent arrangement !!!
2 months ago
diluting shareholding definitely, but not taking on any new debts and acquiring profitable subsidiaries. like i said, too good to be true right
2 months ago
@speakup
Well, just because u want to buy, doesnt mean people want to sell. many wanted to buy up 99 before they became so huge, 99 boss dont want to sell.
2 months ago
Previously Icon forum very quiet. After QR out and with corporate proposal so many commenting why ah?
2 months ago
Oil jumps over $3 a barrel as Middle East conflict stokes supply worry
By Georgina Mccartney
Reuter
HOUSTON, Oct 3 (Reuters) - Oil prices surged on Thursday as concerns mounted that a widening regional conflict in the Middle East could disrupt global crude flows.
Brent crude futures settled up $3.72, or 5.03%, at $77.62 a barrel. U.S. West Texas Intermediate (WTI) crude futures settled up $3.61, or 5.15%, to $73.71.
Brent futures reached an intraday high of $77.89 per barrel, while WTI futures peaked at $73.97 per barrel, both hitting one-month highs.
1 month ago
U.S. crude oil jumps more than 3%, closes above $77 as market waits for Israel strike against Iran
Published Mon, Oct 7 20247:20 AM EDTUpdated 2 Hours Ago
1 month ago
Walaoeh, oil price spike up like mad !
Brent closed at=> $80.93 +2.88 +3.69 %
Heng ah, Ong ah, Huat ah !
1 month ago
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
MQ Trading Signals
Time
Signal
Duration
Type
2024-11-21 16:30:00
EMA 5
30 Mins
SELL
2024-11-21 16:25:00
EMA 5
5 Mins
SELL
2024-11-21 16:25:00
MACD/RSI
5 Mins
SELL
2024-11-21 16:20:00
EMA 5
10 Mins
SELL
2024-11-21 16:00:00
TURTLE SYSTEM 20
30 Mins
SELL
Apps
Top Articles
1
2
Good Articles to Share
3
4
Koon Yew Yin's Blog
Why all plantation companies will continue to report more profit - Koon Yew Yin
5
AmInvest Research Reports
6
7
save malaysia!
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Karlos
We are talking about ICON not YINSON.
2024-06-19 21:21