Highlights

[IGBB] QoQ Cumulative 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 -     -84.70%    YoY -     -96.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 234,621 1,016,417 739,750 459,949 291,422 1,442,672 1,015,181 -62.31%
  QoQ % -76.92% 37.40% 60.83% 57.83% -79.80% 42.11% -
  Horiz. % 23.11% 100.12% 72.87% 45.31% 28.71% 142.11% 100.00%
PBT 17,880 147,663 125,975 53,934 61,812 463,099 332,436 -85.73%
  QoQ % -87.89% 17.22% 133.57% -12.75% -86.65% 39.30% -
  Horiz. % 5.38% 44.42% 37.89% 16.22% 18.59% 139.30% 100.00%
Tax -10,907 -48,868 -39,098 -17,975 -14,277 -96,906 -78,585 -73.16%
  QoQ % 77.68% -24.99% -117.51% -25.90% 85.27% -23.31% -
  Horiz. % 13.88% 62.18% 49.75% 22.87% 18.17% 123.31% 100.00%
NP 6,973 98,795 86,877 35,959 47,535 366,193 253,851 -90.88%
  QoQ % -92.94% 13.72% 141.60% -24.35% -87.02% 44.26% -
  Horiz. % 2.75% 38.92% 34.22% 14.17% 18.73% 144.26% 100.00%
NP to SH -7,957 9,250 19,691 2,704 17,678 208,665 148,764 -
  QoQ % -186.02% -53.02% 628.22% -84.70% -91.53% 40.27% -
  Horiz. % -5.35% 6.22% 13.24% 1.82% 11.88% 140.27% 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 227,648 917,622 652,873 423,990 243,887 1,076,479 761,330 -55.25%
  QoQ % -75.19% 40.55% 53.98% 73.85% -77.34% 41.39% -
  Horiz. % 29.90% 120.53% 85.75% 55.69% 32.03% 141.39% 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 8,370 8,178 - 20,418 20,414 -
  QoQ % 0.00% 102.67% 2.35% 0.00% 0.00% 0.02% -
  Horiz. % 0.00% 83.10% 41.00% 40.06% 0.00% 100.02% 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 -0.22 % 0.27 % 0.58 % 0.08 % 0.57 % 5.78 % 4.18 % -
  QoQ % -181.48% -53.45% 625.00% -85.96% -90.14% 38.28% -
  Horiz. % -5.26% 6.46% 13.88% 1.91% 13.64% 138.28% 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 26.62 119.83 88.38 56.24 38.35 211.97 149.19 -68.27%
  QoQ % -77.79% 35.58% 57.15% 46.65% -81.91% 42.08% -
  Horiz. % 17.84% 80.32% 59.24% 37.70% 25.71% 142.08% 100.00%
EPS -0.90 1.09 2.35 0.33 2.33 30.66 21.86 -
  QoQ % -182.57% -53.62% 612.12% -85.84% -92.40% 40.26% -
  Horiz. % -4.12% 4.99% 10.75% 1.51% 10.66% 140.26% 100.00%
DPS 0.00 2.00 1.00 1.00 0.00 3.00 3.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 33.33% 33.33% 0.00% 100.00% 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 25.91 112.27 81.71 50.80 32.19 159.35 112.13 -62.31%
  QoQ % -76.92% 37.40% 60.85% 57.81% -79.80% 42.11% -
  Horiz. % 23.11% 100.12% 72.87% 45.30% 28.71% 142.11% 100.00%
EPS -0.88 1.02 2.17 0.30 1.95 23.05 16.43 -
  QoQ % -186.27% -53.00% 623.33% -84.62% -91.54% 40.29% -
  Horiz. % -5.36% 6.21% 13.21% 1.83% 11.87% 140.29% 100.00%
DPS 0.00 1.87 0.92 0.90 0.00 2.26 2.25 -
  QoQ % 0.00% 103.26% 2.22% 0.00% 0.00% 0.44% -
  Horiz. % 0.00% 83.11% 40.89% 40.00% 0.00% 100.44% 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 10.41 2.15 2.93 4.75 6.62 1.70 1.87 213.78%
  QoQ % 384.19% -26.62% -38.32% -28.25% 289.41% -9.09% -
  Horiz. % 556.68% 114.97% 156.68% 254.01% 354.01% 90.91% 100.00%
P/EPS -306.87 236.58 110.09 807.54 109.18 11.77 12.76 -
  QoQ % -229.71% 114.90% -86.37% 639.64% 827.61% -7.76% -
  Horiz. % -2,404.94% 1,854.08% 862.77% 6,328.68% 855.64% 92.24% 100.00%
EY -0.33 0.42 0.91 0.12 0.92 8.49 7.84 -
  QoQ % -178.57% -53.85% 658.33% -86.96% -89.16% 8.29% -
  Horiz. % -4.21% 5.36% 11.61% 1.53% 11.73% 108.29% 100.00%
DY 0.00 0.78 0.39 0.37 0.00 0.83 1.08 -
  QoQ % 0.00% 100.00% 5.41% 0.00% 0.00% -23.15% -
  Horiz. % 0.00% 72.22% 36.11% 34.26% 0.00% 76.85% 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 10.45 2.17 2.98 4.66 7.04 1.57 1.81 221.49%
  QoQ % 381.57% -27.18% -36.05% -33.81% 348.41% -13.26% -
  Horiz. % 577.35% 119.89% 164.64% 257.46% 388.95% 86.74% 100.00%
P/EPS -307.98 238.41 111.79 792.42 116.05 10.83 12.35 -
  QoQ % -229.18% 113.27% -85.89% 582.83% 971.56% -12.31% -
  Horiz. % -2,493.77% 1,930.45% 905.18% 6,416.36% 939.68% 87.69% 100.00%
EY -0.32 0.42 0.89 0.13 0.86 9.23 8.10 -
  QoQ % -176.19% -52.81% 584.62% -84.88% -90.68% 13.95% -
  Horiz. % -3.95% 5.19% 10.99% 1.60% 10.62% 113.95% 100.00%
DY 0.00 0.77 0.38 0.38 0.00 0.90 1.11 -
  QoQ % 0.00% 102.63% 0.00% 0.00% 0.00% -18.92% -
  Horiz. % 0.00% 69.37% 34.23% 34.23% 0.00% 81.08% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS