Highlights

[IGBB] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -92.35%    YoY -     -96.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 986,333 919,898 1,165,688 1,442,672 1,353,574 1,301,648 1,335,052 -18.23%
  QoQ % 7.22% -21.09% -19.20% 6.58% 3.99% -2.50% -
  Horiz. % 73.88% 68.90% 87.31% 108.06% 101.39% 97.50% 100.00%
PBT 167,966 107,868 247,248 463,099 443,248 396,918 439,256 -47.22%
  QoQ % 55.72% -56.37% -46.61% 4.48% 11.67% -9.64% -
  Horiz. % 38.24% 24.56% 56.29% 105.43% 100.91% 90.36% 100.00%
Tax -52,130 -35,950 -57,108 -96,906 -104,780 -107,058 -121,868 -43.14%
  QoQ % -45.01% 37.05% 41.07% 7.51% 2.13% 12.15% -
  Horiz. % 42.78% 29.50% 46.86% 79.52% 85.98% 87.85% 100.00%
NP 115,836 71,918 190,140 366,193 338,468 289,860 317,388 -48.84%
  QoQ % 61.07% -62.18% -48.08% 8.19% 16.77% -8.67% -
  Horiz. % 36.50% 22.66% 59.91% 115.38% 106.64% 91.33% 100.00%
NP to SH 26,254 5,408 70,712 208,665 198,352 164,618 197,788 -73.88%
  QoQ % 385.48% -92.35% -66.11% 5.20% 20.49% -16.77% -
  Horiz. % 13.27% 2.73% 35.75% 105.50% 100.29% 83.23% 100.00%
Tax Rate 31.04 % 33.33 % 23.10 % 20.93 % 23.64 % 26.97 % 27.74 % 7.76%
  QoQ % -6.87% 44.29% 10.37% -11.46% -12.35% -2.78% -
  Horiz. % 111.90% 120.15% 83.27% 75.45% 85.22% 97.22% 100.00%
Total Cost 870,497 847,980 975,548 1,076,479 1,015,106 1,011,788 1,017,664 -9.86%
  QoQ % 2.66% -13.08% -9.38% 6.05% 0.33% -0.58% -
  Horiz. % 85.54% 83.33% 95.86% 105.78% 99.75% 99.42% 100.00%
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
  QoQ % 1.76% 7.71% -13.68% 1.50% 1.41% 0.59% -
  Horiz. % 97.96% 96.26% 89.37% 103.53% 102.01% 100.59% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,160 16,356 - 20,418 27,219 40,879 - -
  QoQ % -31.77% 0.00% 0.00% -24.99% -33.42% 0.00% -
  Horiz. % 27.30% 40.01% 0.00% 49.95% 66.58% 100.00% -
Div Payout % 42.51 % 302.45 % - % 9.79 % 13.72 % 24.83 % - % -
  QoQ % -85.94% 0.00% 0.00% -28.64% -44.74% 0.00% -
  Horiz. % 171.20% 1,218.08% 0.00% 39.43% 55.26% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
  QoQ % 1.76% 7.71% -13.68% 1.50% 1.41% 0.59% -
  Horiz. % 97.96% 96.26% 89.37% 103.53% 102.01% 100.59% 100.00%
NOSH 837,010 817,827 759,850 680,615 680,481 681,324 682,391 14.54%
  QoQ % 2.35% 7.63% 11.64% 0.02% -0.12% -0.16% -
  Horiz. % 122.66% 119.85% 111.35% 99.74% 99.72% 99.84% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.74 % 7.82 % 16.31 % 25.38 % 25.01 % 22.27 % 23.77 % -37.44%
  QoQ % 50.13% -52.05% -35.74% 1.48% 12.30% -6.31% -
  Horiz. % 49.39% 32.90% 68.62% 106.77% 105.22% 93.69% 100.00%
ROE 0.77 % 0.16 % 2.27 % 5.78 % 5.58 % 4.69 % 5.67 % -73.48%
  QoQ % 381.25% -92.95% -60.73% 3.58% 18.98% -17.28% -
  Horiz. % 13.58% 2.82% 40.04% 101.94% 98.41% 82.72% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 117.84 112.48 153.41 211.97 198.91 191.05 195.64 -28.61%
  QoQ % 4.77% -26.68% -27.63% 6.57% 4.11% -2.35% -
  Horiz. % 60.23% 57.49% 78.41% 108.35% 101.67% 97.65% 100.00%
EPS 3.13 0.66 9.32 30.66 29.15 24.16 29.00 -77.24%
  QoQ % 374.24% -92.92% -69.60% 5.18% 20.65% -16.69% -
  Horiz. % 10.79% 2.28% 32.14% 105.72% 100.52% 83.31% 100.00%
DPS 1.33 2.00 0.00 3.00 4.00 6.00 0.00 -
  QoQ % -33.50% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 22.17% 33.33% 0.00% 50.00% 66.67% 100.00% -
NAPS 4.0803 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 -13.89%
  QoQ % -0.57% 0.08% -22.68% 1.48% 1.53% 0.75% -
  Horiz. % 79.86% 80.32% 80.26% 103.80% 102.29% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 888,502
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 111.01 103.53 131.20 162.37 152.34 146.50 150.26 -18.23%
  QoQ % 7.22% -21.09% -19.20% 6.58% 3.99% -2.50% -
  Horiz. % 73.88% 68.90% 87.32% 108.06% 101.38% 97.50% 100.00%
EPS 2.95 0.61 7.96 23.49 22.32 18.53 22.26 -73.91%
  QoQ % 383.61% -92.34% -66.11% 5.24% 20.45% -16.76% -
  Horiz. % 13.25% 2.74% 35.76% 105.53% 100.27% 83.24% 100.00%
DPS 1.26 1.84 0.00 2.30 3.06 4.60 0.00 -
  QoQ % -31.52% 0.00% 0.00% -24.84% -33.48% 0.00% -
  Horiz. % 27.39% 40.00% 0.00% 50.00% 66.52% 100.00% -
NAPS 3.8438 3.7774 3.5068 4.0628 4.0028 3.9473 3.9241 -1.37%
  QoQ % 1.76% 7.72% -13.69% 1.50% 1.41% 0.59% -
  Horiz. % 97.95% 96.26% 89.37% 103.53% 102.01% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.5900 2.6700 2.5400 3.6100 2.7900 2.8000 2.6500 -
P/RPS 2.20 2.37 1.66 1.70 1.40 1.47 1.35 38.36%
  QoQ % -7.17% 42.77% -2.35% 21.43% -4.76% 8.89% -
  Horiz. % 162.96% 175.56% 122.96% 125.93% 103.70% 108.89% 100.00%
P/EPS 82.57 403.77 27.29 11.77 9.57 11.59 9.14 332.03%
  QoQ % -79.55% 1,379.55% 131.86% 22.99% -17.43% 26.81% -
  Horiz. % 903.39% 4,417.61% 298.58% 128.77% 104.70% 126.81% 100.00%
EY 1.21 0.25 3.66 8.49 10.45 8.63 10.94 -76.87%
  QoQ % 384.00% -93.17% -56.89% -18.76% 21.09% -21.12% -
  Horiz. % 11.06% 2.29% 33.46% 77.61% 95.52% 78.88% 100.00%
DY 0.51 0.75 0.00 0.83 1.43 2.14 0.00 -
  QoQ % -32.00% 0.00% 0.00% -41.96% -33.18% 0.00% -
  Horiz. % 23.83% 35.05% 0.00% 38.79% 66.82% 100.00% -
P/NAPS 0.63 0.65 0.62 0.68 0.53 0.54 0.52 13.61%
  QoQ % -3.08% 4.84% -8.82% 28.30% -1.85% 3.85% -
  Horiz. % 121.15% 125.00% 119.23% 130.77% 101.92% 103.85% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 -
Price 2.6300 2.6200 2.7000 3.3200 2.7000 2.7500 2.6100 -
P/RPS 2.23 2.33 1.76 1.57 1.36 1.44 1.33 41.00%
  QoQ % -4.29% 32.39% 12.10% 15.44% -5.56% 8.27% -
  Horiz. % 167.67% 175.19% 132.33% 118.05% 102.26% 108.27% 100.00%
P/EPS 83.85 396.21 29.01 10.83 9.26 11.38 9.00 340.97%
  QoQ % -78.84% 1,265.77% 167.87% 16.95% -18.63% 26.44% -
  Horiz. % 931.67% 4,402.33% 322.33% 120.33% 102.89% 126.44% 100.00%
EY 1.19 0.25 3.45 9.23 10.80 8.79 11.11 -77.35%
  QoQ % 376.00% -92.75% -62.62% -14.54% 22.87% -20.88% -
  Horiz. % 10.71% 2.25% 31.05% 83.08% 97.21% 79.12% 100.00%
DY 0.51 0.76 0.00 0.90 1.48 2.18 0.00 -
  QoQ % -32.89% 0.00% 0.00% -39.19% -32.11% 0.00% -
  Horiz. % 23.39% 34.86% 0.00% 41.28% 67.89% 100.00% -
P/NAPS 0.64 0.64 0.66 0.63 0.52 0.53 0.51 16.29%
  QoQ % 0.00% -3.03% 4.76% 21.15% -1.89% 3.92% -
  Horiz. % 125.49% 125.49% 129.41% 123.53% 101.96% 103.92% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

260  516  649  994 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.965+0.12 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.335+0.07 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS