Highlights

[IGBB] QoQ TTM 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 -     -27.04%    YoY -     -46.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,167,241 1,251,797 1,400,331 1,442,672 1,376,282 1,365,142 1,341,579 -8.84%
  QoQ % -6.75% -10.61% -2.93% 4.82% 0.82% 1.76% -
  Horiz. % 87.01% 93.31% 104.38% 107.54% 102.59% 101.76% 100.00%
PBT 256,638 318,574 415,097 463,099 474,127 479,283 490,130 -34.96%
  QoQ % -19.44% -23.25% -10.37% -2.33% -1.08% -2.21% -
  Horiz. % 52.36% 65.00% 84.69% 94.48% 96.73% 97.79% 100.00%
Tax -57,419 -61,352 -80,716 -96,906 -80,182 -87,180 -89,480 -25.54%
  QoQ % 6.41% 23.99% 16.71% -20.86% 8.03% 2.57% -
  Horiz. % 64.17% 68.57% 90.21% 108.30% 89.61% 97.43% 100.00%
NP 199,219 257,222 334,381 366,193 393,945 392,103 400,650 -37.16%
  QoQ % -22.55% -23.08% -8.69% -7.04% 0.47% -2.13% -
  Horiz. % 49.72% 64.20% 83.46% 91.40% 98.33% 97.87% 100.00%
NP to SH 79,592 129,060 176,896 208,665 240,770 242,604 251,012 -53.40%
  QoQ % -38.33% -27.04% -15.22% -13.33% -0.76% -3.35% -
  Horiz. % 31.71% 51.42% 70.47% 83.13% 95.92% 96.65% 100.00%
Tax Rate 22.37 % 19.26 % 19.45 % 20.93 % 16.91 % 18.19 % 18.26 % 14.45%
  QoQ % 16.15% -0.98% -7.07% 23.77% -7.04% -0.38% -
  Horiz. % 122.51% 105.48% 106.52% 114.62% 92.61% 99.62% 100.00%
Total Cost 968,022 994,575 1,065,950 1,076,479 982,337 973,039 940,929 1.91%
  QoQ % -2.67% -6.70% -0.98% 9.58% 0.96% 3.41% -
  Horiz. % 102.88% 105.70% 113.29% 114.41% 104.40% 103.41% 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 16,356 16,356 20,439 20,439 20,439 20,439 13,050 16.20%
  QoQ % 0.00% -19.98% 0.00% 0.00% 0.00% 56.62% -
  Horiz. % 125.33% 125.33% 156.62% 156.62% 156.62% 156.62% 100.00%
Div Payout % 20.55 % 12.67 % 11.55 % 9.80 % 8.49 % 8.43 % 5.20 % 149.34%
  QoQ % 62.19% 9.70% 17.86% 15.43% 0.71% 62.12% -
  Horiz. % 395.19% 243.65% 222.12% 188.46% 163.27% 162.12% 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 17.07 % 20.55 % 23.88 % 25.38 % 28.62 % 28.72 % 29.86 % -31.05%
  QoQ % -16.93% -13.94% -5.91% -11.32% -0.35% -3.82% -
  Horiz. % 57.17% 68.82% 79.97% 85.00% 95.85% 96.18% 100.00%
ROE 2.33 % 3.85 % 5.68 % 5.78 % 6.77 % 6.92 % 7.20 % -52.77%
  QoQ % -39.48% -32.22% -1.73% -14.62% -2.17% -3.89% -
  Horiz. % 32.36% 53.47% 78.89% 80.28% 94.03% 96.11% 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 139.45 153.06 184.29 211.97 202.25 200.37 196.60 -20.42%
  QoQ % -8.89% -16.95% -13.06% 4.81% 0.94% 1.92% -
  Horiz. % 70.93% 77.85% 93.74% 107.82% 102.87% 101.92% 100.00%
EPS 9.51 15.78 23.28 30.66 35.38 35.61 36.78 -59.31%
  QoQ % -39.73% -32.22% -24.07% -13.34% -0.65% -3.18% -
  Horiz. % 25.86% 42.90% 63.30% 83.36% 96.19% 96.82% 100.00%
DPS 1.95 2.00 2.69 3.00 3.00 3.00 1.91 1.39%
  QoQ % -2.50% -25.65% -10.33% 0.00% 0.00% 57.07% -
  Horiz. % 102.09% 104.71% 140.84% 157.07% 157.07% 157.07% 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 131.37 140.89 157.61 162.37 154.90 153.65 150.99 -8.84%
  QoQ % -6.76% -10.61% -2.93% 4.82% 0.81% 1.76% -
  Horiz. % 87.01% 93.31% 104.38% 107.54% 102.59% 101.76% 100.00%
EPS 8.96 14.53 19.91 23.49 27.10 27.30 28.25 -53.39%
  QoQ % -38.33% -27.02% -15.24% -13.32% -0.73% -3.36% -
  Horiz. % 31.72% 51.43% 70.48% 83.15% 95.93% 96.64% 100.00%
DPS 1.84 1.84 2.30 2.30 2.30 2.30 1.47 16.10%
  QoQ % 0.00% -20.00% 0.00% 0.00% 0.00% 56.46% -
  Horiz. % 125.17% 125.17% 156.46% 156.46% 156.46% 156.46% 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 1.86 1.74 1.38 1.70 1.38 1.40 1.35 23.75%
  QoQ % 6.90% 26.09% -18.82% 23.19% -1.43% 3.70% -
  Horiz. % 137.78% 128.89% 102.22% 125.93% 102.22% 103.70% 100.00%
P/EPS 27.24 16.92 10.91 11.77 7.89 7.86 7.20 142.21%
  QoQ % 60.99% 55.09% -7.31% 49.18% 0.38% 9.17% -
  Horiz. % 378.33% 235.00% 151.53% 163.47% 109.58% 109.17% 100.00%
EY 3.67 5.91 9.17 8.49 12.68 12.72 13.88 -58.70%
  QoQ % -37.90% -35.55% 8.01% -33.04% -0.31% -8.36% -
  Horiz. % 26.44% 42.58% 66.07% 61.17% 91.35% 91.64% 100.00%
DY 0.75 0.75 1.06 0.83 1.08 1.07 0.72 2.75%
  QoQ % 0.00% -29.25% 27.71% -23.15% 0.93% 48.61% -
  Horiz. % 104.17% 104.17% 147.22% 115.28% 150.00% 148.61% 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 1.89 1.71 1.47 1.57 1.33 1.37 1.33 26.32%
  QoQ % 10.53% 16.33% -6.37% 18.05% -2.92% 3.01% -
  Horiz. % 142.11% 128.57% 110.53% 118.05% 100.00% 103.01% 100.00%
P/EPS 27.66 16.60 11.60 10.83 7.63 7.72 7.10 146.98%
  QoQ % 66.63% 43.10% 7.11% 41.94% -1.17% 8.73% -
  Horiz. % 389.58% 233.80% 163.38% 152.54% 107.46% 108.73% 100.00%
EY 3.62 6.02 8.62 9.23 13.10 12.95 14.09 -59.49%
  QoQ % -39.87% -30.16% -6.61% -29.54% 1.16% -8.09% -
  Horiz. % 25.69% 42.73% 61.18% 65.51% 92.97% 91.91% 100.00%
DY 0.74 0.76 1.00 0.90 1.11 1.09 0.73 0.91%
  QoQ % -2.63% -24.00% 11.11% -18.92% 1.83% 49.32% -
  Horiz. % 101.37% 104.11% 136.99% 123.29% 152.05% 149.32% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS