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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 938,484 1,016,417 986,333 919,898 1,165,688 1,442,672 1,353,574 -21.65%
  QoQ % -7.67% 3.05% 7.22% -21.09% -19.20% 6.58% -
  Horiz. % 69.33% 75.09% 72.87% 67.96% 86.12% 106.58% 100.00%
PBT 71,520 147,663 167,966 107,868 247,248 463,099 443,248 -70.33%
  QoQ % -51.57% -12.09% 55.72% -56.37% -46.61% 4.48% -
  Horiz. % 16.14% 33.31% 37.89% 24.34% 55.78% 104.48% 100.00%
Tax -43,628 -48,868 -52,130 -35,950 -57,108 -96,906 -104,780 -44.21%
  QoQ % 10.72% 6.26% -45.01% 37.05% 41.07% 7.51% -
  Horiz. % 41.64% 46.64% 49.75% 34.31% 54.50% 92.49% 100.00%
NP 27,892 98,795 115,836 71,918 190,140 366,193 338,468 -81.03%
  QoQ % -71.77% -14.71% 61.07% -62.18% -48.08% 8.19% -
  Horiz. % 8.24% 29.19% 34.22% 21.25% 56.18% 108.19% 100.00%
NP to SH -31,828 9,250 26,254 5,408 70,712 208,665 198,352 -
  QoQ % -444.09% -64.77% 385.48% -92.35% -66.11% 5.20% -
  Horiz. % -16.05% 4.66% 13.24% 2.73% 35.65% 105.20% 100.00%
Tax Rate 61.00 % 33.09 % 31.04 % 33.33 % 23.10 % 20.93 % 23.64 % 88.02%
  QoQ % 84.35% 6.60% -6.87% 44.29% 10.37% -11.46% -
  Horiz. % 258.04% 139.97% 131.30% 140.99% 97.72% 88.54% 100.00%
Total Cost 910,592 917,622 870,497 847,980 975,548 1,076,479 1,015,106 -6.98%
  QoQ % -0.77% 5.41% 2.66% -13.08% -9.38% 6.05% -
  Horiz. % 89.70% 90.40% 85.75% 83.54% 96.10% 106.05% 100.00%
Net Worth 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 1.56%
  QoQ % 4.74% 1.76% 1.76% 7.71% -13.68% 1.50% -
  Horiz. % 102.35% 97.71% 96.03% 94.37% 87.61% 101.50% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 16,963 11,160 16,356 - 20,418 27,219 -
  QoQ % 0.00% 52.00% -31.77% 0.00% 0.00% -24.99% -
  Horiz. % 0.00% 62.32% 41.00% 60.09% 0.00% 75.01% 100.00%
Div Payout % - % 183.39 % 42.51 % 302.45 % - % 9.79 % 13.72 % -
  QoQ % 0.00% 331.40% -85.94% 0.00% 0.00% -28.64% -
  Horiz. % 0.00% 1,336.66% 309.84% 2,204.45% 0.00% 71.36% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 1.56%
  QoQ % 4.74% 1.76% 1.76% 7.71% -13.68% 1.50% -
  Horiz. % 102.35% 97.71% 96.03% 94.37% 87.61% 101.50% 100.00%
NOSH 881,517 848,197 837,010 817,827 759,850 680,615 680,481 18.82%
  QoQ % 3.93% 1.34% 2.35% 7.63% 11.64% 0.02% -
  Horiz. % 129.54% 124.65% 123.00% 120.18% 111.66% 100.02% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.97 % 9.72 % 11.74 % 7.82 % 16.31 % 25.38 % 25.01 % -75.81%
  QoQ % -69.44% -17.21% 50.13% -52.05% -35.74% 1.48% -
  Horiz. % 11.88% 38.86% 46.94% 31.27% 65.21% 101.48% 100.00%
ROE -0.87 % 0.27 % 0.77 % 0.16 % 2.27 % 5.78 % 5.58 % -
  QoQ % -422.22% -64.94% 381.25% -92.95% -60.73% 3.58% -
  Horiz. % -15.59% 4.84% 13.80% 2.87% 40.68% 103.58% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 106.46 119.83 117.84 112.48 153.41 211.97 198.91 -34.05%
  QoQ % -11.16% 1.69% 4.77% -26.68% -27.63% 6.57% -
  Horiz. % 53.52% 60.24% 59.24% 56.55% 77.13% 106.57% 100.00%
EPS -3.60 1.09 3.13 0.66 9.32 30.66 29.15 -
  QoQ % -430.28% -65.18% 374.24% -92.92% -69.60% 5.18% -
  Horiz. % -12.35% 3.74% 10.74% 2.26% 31.97% 105.18% 100.00%
DPS 0.00 2.00 1.33 2.00 0.00 3.00 4.00 -
  QoQ % 0.00% 50.38% -33.50% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 50.00% 33.25% 50.00% 0.00% 75.00% 100.00%
NAPS 4.1292 4.0972 4.0803 4.1038 4.1006 5.3037 5.2265 -14.53%
  QoQ % 0.78% 0.41% -0.57% 0.08% -22.68% 1.48% -
  Horiz. % 79.01% 78.39% 78.07% 78.52% 78.46% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 103.66 112.27 108.94 101.61 128.76 159.35 149.51 -21.65%
  QoQ % -7.67% 3.06% 7.21% -21.09% -19.20% 6.58% -
  Horiz. % 69.33% 75.09% 72.86% 67.96% 86.12% 106.58% 100.00%
EPS -3.52 1.02 2.90 0.60 7.81 23.05 21.91 -
  QoQ % -445.10% -64.83% 383.33% -92.32% -66.12% 5.20% -
  Horiz. % -16.07% 4.66% 13.24% 2.74% 35.65% 105.20% 100.00%
DPS 0.00 1.87 1.23 1.81 0.00 2.26 3.01 -
  QoQ % 0.00% 52.03% -32.04% 0.00% 0.00% -24.92% -
  Horiz. % 0.00% 62.13% 40.86% 60.13% 0.00% 75.08% 100.00%
NAPS 4.0205 3.8385 3.7723 3.7071 3.4416 3.9872 3.9283 1.56%
  QoQ % 4.74% 1.75% 1.76% 7.71% -13.68% 1.50% -
  Horiz. % 102.35% 97.71% 96.03% 94.37% 87.61% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.7700 2.5800 2.5900 2.6700 2.5400 3.6100 2.7900 -
P/RPS 2.60 2.15 2.20 2.37 1.66 1.70 1.40 51.03%
  QoQ % 20.93% -2.27% -7.17% 42.77% -2.35% 21.43% -
  Horiz. % 185.71% 153.57% 157.14% 169.29% 118.57% 121.43% 100.00%
P/EPS -76.72 236.58 82.57 403.77 27.29 11.77 9.57 -
  QoQ % -132.43% 186.52% -79.55% 1,379.55% 131.86% 22.99% -
  Horiz. % -801.67% 2,472.10% 862.80% 4,219.12% 285.16% 122.99% 100.00%
EY -1.30 0.42 1.21 0.25 3.66 8.49 10.45 -
  QoQ % -409.52% -65.29% 384.00% -93.17% -56.89% -18.76% -
  Horiz. % -12.44% 4.02% 11.58% 2.39% 35.02% 81.24% 100.00%
DY 0.00 0.78 0.51 0.75 0.00 0.83 1.43 -
  QoQ % 0.00% 52.94% -32.00% 0.00% 0.00% -41.96% -
  Horiz. % 0.00% 54.55% 35.66% 52.45% 0.00% 58.04% 100.00%
P/NAPS 0.67 0.63 0.63 0.65 0.62 0.68 0.53 16.90%
  QoQ % 6.35% 0.00% -3.08% 4.84% -8.82% 28.30% -
  Horiz. % 126.42% 118.87% 118.87% 122.64% 116.98% 128.30% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 19/11/20 26/08/20 11/06/20 19/02/20 21/11/19 -
Price 2.7800 2.6000 2.6300 2.6200 2.7000 3.3200 2.7000 -
P/RPS 2.61 2.17 2.23 2.33 1.76 1.57 1.36 54.37%
  QoQ % 20.28% -2.69% -4.29% 32.39% 12.10% 15.44% -
  Horiz. % 191.91% 159.56% 163.97% 171.32% 129.41% 115.44% 100.00%
P/EPS -77.00 238.41 83.85 396.21 29.01 10.83 9.26 -
  QoQ % -132.30% 184.33% -78.84% 1,265.77% 167.87% 16.95% -
  Horiz. % -831.53% 2,574.62% 905.51% 4,278.73% 313.28% 116.95% 100.00%
EY -1.30 0.42 1.19 0.25 3.45 9.23 10.80 -
  QoQ % -409.52% -64.71% 376.00% -92.75% -62.62% -14.54% -
  Horiz. % -12.04% 3.89% 11.02% 2.31% 31.94% 85.46% 100.00%
DY 0.00 0.77 0.51 0.76 0.00 0.90 1.48 -
  QoQ % 0.00% 50.98% -32.89% 0.00% 0.00% -39.19% -
  Horiz. % 0.00% 52.03% 34.46% 51.35% 0.00% 60.81% 100.00%
P/NAPS 0.67 0.63 0.64 0.64 0.66 0.63 0.52 18.39%
  QoQ % 6.35% -1.56% 0.00% -3.03% 4.76% 21.15% -
  Horiz. % 128.85% 121.15% 123.08% 123.08% 126.92% 121.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS