Highlights

[IGBB] QoQ Quarter Result on 2019-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -33.54%    YoY -     -20.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 291,422 427,491 364,357 317,061 333,763 361,101 353,217 -12.02%
  QoQ % -31.83% 17.33% 14.92% -5.00% -7.57% 2.23% -
  Horiz. % 82.51% 121.03% 103.15% 89.76% 94.49% 102.23% 100.00%
PBT 61,812 130,663 133,977 88,645 109,814 141,691 139,133 -41.75%
  QoQ % -52.69% -2.47% 51.14% -19.28% -22.50% 1.84% -
  Horiz. % 44.43% 93.91% 96.29% 63.71% 78.93% 101.84% 100.00%
Tax -14,277 -18,321 -25,056 -23,062 -30,467 -1,597 -32,054 -41.65%
  QoQ % 22.07% 26.88% -8.65% 24.30% -1,807.76% 95.02% -
  Horiz. % 44.54% 57.16% 78.17% 71.95% 95.05% 4.98% 100.00%
NP 47,535 112,342 108,921 65,583 79,347 140,094 107,079 -41.78%
  QoQ % -57.69% 3.14% 66.08% -17.35% -43.36% 30.83% -
  Horiz. % 44.39% 104.92% 101.72% 61.25% 74.10% 130.83% 100.00%
NP to SH 17,678 59,901 66,455 32,862 49,447 92,006 68,289 -59.35%
  QoQ % -70.49% -9.86% 102.22% -33.54% -46.26% 34.73% -
  Horiz. % 25.89% 87.72% 97.31% 48.12% 72.41% 134.73% 100.00%
Tax Rate 23.10 % 14.02 % 18.70 % 26.02 % 27.74 % 1.13 % 23.04 % 0.17%
  QoQ % 64.76% -25.03% -28.13% -6.20% 2,354.87% -95.10% -
  Horiz. % 100.26% 60.85% 81.16% 112.93% 120.40% 4.90% 100.00%
Total Cost 243,887 315,149 255,436 251,478 254,416 221,007 246,138 -0.61%
  QoQ % -22.61% 23.38% 1.57% -1.15% 15.12% -10.21% -
  Horiz. % 99.09% 128.04% 103.78% 102.17% 103.36% 89.79% 100.00%
Net Worth 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.01% 111.23% 109.59% 108.07% 107.44% 102.80% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 20,439 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 62.20 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 3,245,183 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.01% 111.23% 109.59% 108.07% 107.44% 102.80% 100.00%
NOSH 759,850 680,615 680,481 681,324 682,391 668,769 663,040 9.50%
  QoQ % 11.64% 0.02% -0.12% -0.16% 2.04% 0.86% -
  Horiz. % 114.60% 102.65% 102.63% 102.76% 102.92% 100.86% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.31 % 26.28 % 29.89 % 20.68 % 23.77 % 38.80 % 30.32 % -33.83%
  QoQ % -37.94% -12.08% 44.54% -13.00% -38.74% 27.97% -
  Horiz. % 53.79% 86.68% 98.58% 68.21% 78.40% 127.97% 100.00%
ROE 0.57 % 1.66 % 1.87 % 0.94 % 1.42 % 2.76 % 2.10 % -58.05%
  QoQ % -65.66% -11.23% 98.94% -33.80% -48.55% 31.43% -
  Horiz. % 27.14% 79.05% 89.05% 44.76% 67.62% 131.43% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.35 62.81 53.54 46.54 48.91 53.99 53.27 -19.66%
  QoQ % -38.94% 17.31% 15.04% -4.85% -9.41% 1.35% -
  Horiz. % 71.99% 117.91% 100.51% 87.37% 91.82% 101.35% 100.00%
EPS 2.33 8.80 9.77 4.82 7.25 13.76 10.30 -62.84%
  QoQ % -73.52% -9.93% 102.70% -33.52% -47.31% 33.59% -
  Horiz. % 22.62% 85.44% 94.85% 46.80% 70.39% 133.59% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.1006 5.3037 5.2265 5.1476 5.1093 4.9882 4.8944 -11.12%
  QoQ % -22.68% 1.48% 1.53% 0.75% 2.43% 1.92% -
  Horiz. % 83.78% 108.36% 106.79% 105.17% 104.39% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.19 47.22 40.24 35.02 36.87 39.89 39.01 -12.01%
  QoQ % -31.83% 17.35% 14.91% -5.02% -7.57% 2.26% -
  Horiz. % 82.52% 121.05% 103.15% 89.77% 94.51% 102.26% 100.00%
EPS 1.95 6.62 7.34 3.63 5.46 10.16 7.54 -59.37%
  QoQ % -70.54% -9.81% 102.20% -33.52% -46.26% 34.75% -
  Horiz. % 25.86% 87.80% 97.35% 48.14% 72.41% 134.75% 100.00%
DPS 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4416 3.9872 3.9283 3.8738 3.8510 3.6847 3.5844 -2.67%
  QoQ % -13.68% 1.50% 1.41% 0.59% 4.51% 2.80% -
  Horiz. % 96.02% 111.24% 109.59% 108.07% 107.44% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.5400 3.6100 2.7900 2.8000 2.6500 2.4800 2.6000 -
P/RPS 6.62 5.75 5.21 6.02 5.42 4.59 4.88 22.52%
  QoQ % 15.13% 10.36% -13.46% 11.07% 18.08% -5.94% -
  Horiz. % 135.66% 117.83% 106.76% 123.36% 111.07% 94.06% 100.00%
P/EPS 109.18 41.02 28.57 58.05 36.57 18.03 25.24 165.25%
  QoQ % 166.16% 43.58% -50.78% 58.74% 102.83% -28.57% -
  Horiz. % 432.57% 162.52% 113.19% 229.99% 144.89% 71.43% 100.00%
EY 0.92 2.44 3.50 1.72 2.73 5.55 3.96 -62.17%
  QoQ % -62.30% -30.29% 103.49% -37.00% -50.81% 40.15% -
  Horiz. % 23.23% 61.62% 88.38% 43.43% 68.94% 140.15% 100.00%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.62 0.68 0.53 0.54 0.52 0.50 0.53 11.01%
  QoQ % -8.82% 28.30% -1.85% 3.85% 4.00% -5.66% -
  Horiz. % 116.98% 128.30% 100.00% 101.89% 98.11% 94.34% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 14/11/18 -
Price 2.7000 3.3200 2.7000 2.7500 2.6100 2.5000 2.6100 -
P/RPS 7.04 5.29 5.04 5.91 5.34 4.63 4.90 27.30%
  QoQ % 33.08% 4.96% -14.72% 10.67% 15.33% -5.51% -
  Horiz. % 143.67% 107.96% 102.86% 120.61% 108.98% 94.49% 100.00%
P/EPS 116.05 37.72 27.65 57.02 36.02 18.17 25.34 175.52%
  QoQ % 207.66% 36.42% -51.51% 58.30% 98.24% -28.30% -
  Horiz. % 457.97% 148.86% 109.12% 225.02% 142.15% 71.70% 100.00%
EY 0.86 2.65 3.62 1.75 2.78 5.50 3.95 -63.78%
  QoQ % -67.55% -26.80% 106.86% -37.05% -49.45% 39.24% -
  Horiz. % 21.77% 67.09% 91.65% 44.30% 70.38% 139.24% 100.00%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.63 0.52 0.53 0.51 0.50 0.53 15.73%
  QoQ % 4.76% 21.15% -1.89% 3.92% 2.00% -5.66% -
  Horiz. % 124.53% 118.87% 98.11% 100.00% 96.23% 94.34% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

279  267  588  1152 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.0350.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.12-0.005 
PARTNERS & BROKERS