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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 959,616 1,016,417 1,167,241 1,251,797 1,400,331 1,442,672 1,376,282 -21.35%
  QoQ % -5.59% -12.92% -6.75% -10.61% -2.93% 4.82% -
  Horiz. % 69.73% 73.85% 84.81% 90.95% 101.75% 104.82% 100.00%
PBT 103,731 147,663 256,638 318,574 415,097 463,099 474,127 -63.66%
  QoQ % -29.75% -42.46% -19.44% -23.25% -10.37% -2.33% -
  Horiz. % 21.88% 31.14% 54.13% 67.19% 87.55% 97.67% 100.00%
Tax -45,498 -48,868 -57,419 -61,352 -80,716 -96,906 -80,182 -31.44%
  QoQ % 6.90% 14.89% 6.41% 23.99% 16.71% -20.86% -
  Horiz. % 56.74% 60.95% 71.61% 76.52% 100.67% 120.86% 100.00%
NP 58,233 98,795 199,219 257,222 334,381 366,193 393,945 -72.01%
  QoQ % -41.06% -50.41% -22.55% -23.08% -8.69% -7.04% -
  Horiz. % 14.78% 25.08% 50.57% 65.29% 84.88% 92.96% 100.00%
NP to SH -16,385 9,250 79,592 129,060 176,896 208,665 240,770 -
  QoQ % -277.14% -88.38% -38.33% -27.04% -15.22% -13.33% -
  Horiz. % -6.81% 3.84% 33.06% 53.60% 73.47% 86.67% 100.00%
Tax Rate 43.86 % 33.09 % 22.37 % 19.26 % 19.45 % 20.93 % 16.91 % 88.67%
  QoQ % 32.55% 47.92% 16.15% -0.98% -7.07% 23.77% -
  Horiz. % 259.37% 195.68% 132.29% 113.90% 115.02% 123.77% 100.00%
Total Cost 901,383 917,622 968,022 994,575 1,065,950 1,076,479 982,337 -5.57%
  QoQ % -1.77% -5.21% -2.67% -6.70% -0.98% 9.58% -
  Horiz. % 91.76% 93.41% 98.54% 101.25% 108.51% 109.58% 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 16,356 16,356 16,356 16,356 20,439 20,439 20,439 -13.79%
  QoQ % 0.00% 0.00% 0.00% -19.98% 0.00% 0.00% -
  Horiz. % 80.02% 80.02% 80.02% 80.02% 100.00% 100.00% 100.00%
Div Payout % - % 176.83 % 20.55 % 12.67 % 11.55 % 9.80 % 8.49 % -
  QoQ % 0.00% 760.49% 62.19% 9.70% 17.86% 15.43% -
  Horiz. % 0.00% 2,082.80% 242.05% 149.23% 136.04% 115.43% 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 6.07 % 9.72 % 17.07 % 20.55 % 23.88 % 25.38 % 28.62 % -64.40%
  QoQ % -37.55% -43.06% -16.93% -13.94% -5.91% -11.32% -
  Horiz. % 21.21% 33.96% 59.64% 71.80% 83.44% 88.68% 100.00%
ROE -0.45 % 0.27 % 2.33 % 3.85 % 5.68 % 5.78 % 6.77 % -
  QoQ % -266.67% -88.41% -39.48% -32.22% -1.73% -14.62% -
  Horiz. % -6.65% 3.99% 34.42% 56.87% 83.90% 85.38% 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 108.86 119.83 139.45 153.06 184.29 211.97 202.25 -33.81%
  QoQ % -9.15% -14.07% -8.89% -16.95% -13.06% 4.81% -
  Horiz. % 53.82% 59.25% 68.95% 75.68% 91.12% 104.81% 100.00%
EPS -1.86 1.09 9.51 15.78 23.28 30.66 35.38 -
  QoQ % -270.64% -88.54% -39.73% -32.22% -24.07% -13.34% -
  Horiz. % -5.26% 3.08% 26.88% 44.60% 65.80% 86.66% 100.00%
DPS 1.86 1.93 1.95 2.00 2.69 3.00 3.00 -27.27%
  QoQ % -3.63% -1.03% -2.50% -25.65% -10.33% 0.00% -
  Horiz. % 62.00% 64.33% 65.00% 66.67% 89.67% 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 105.99 112.27 128.93 138.27 154.67 159.35 152.02 -21.35%
  QoQ % -5.59% -12.92% -6.75% -10.60% -2.94% 4.82% -
  Horiz. % 69.72% 73.85% 84.81% 90.96% 101.74% 104.82% 100.00%
EPS -1.81 1.02 8.79 14.26 19.54 23.05 26.59 -
  QoQ % -277.45% -88.40% -38.36% -27.02% -15.23% -13.31% -
  Horiz. % -6.81% 3.84% 33.06% 53.63% 73.49% 86.69% 100.00%
DPS 1.81 1.81 1.81 1.81 2.26 2.26 2.26 -13.75%
  QoQ % 0.00% 0.00% 0.00% -19.91% 0.00% 0.00% -
  Horiz. % 80.09% 80.09% 80.09% 80.09% 100.00% 100.00% 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 2.54 2.15 1.86 1.74 1.38 1.70 1.38 50.13%
  QoQ % 18.14% 15.59% 6.90% 26.09% -18.82% 23.19% -
  Horiz. % 184.06% 155.80% 134.78% 126.09% 100.00% 123.19% 100.00%
P/EPS -149.03 236.58 27.24 16.92 10.91 11.77 7.89 -
  QoQ % -162.99% 768.50% 60.99% 55.09% -7.31% 49.18% -
  Horiz. % -1,888.85% 2,998.48% 345.25% 214.45% 138.28% 149.18% 100.00%
EY -0.67 0.42 3.67 5.91 9.17 8.49 12.68 -
  QoQ % -259.52% -88.56% -37.90% -35.55% 8.01% -33.04% -
  Horiz. % -5.28% 3.31% 28.94% 46.61% 72.32% 66.96% 100.00%
DY 0.67 0.75 0.75 0.75 1.06 0.83 1.08 -27.24%
  QoQ % -10.67% 0.00% 0.00% -29.25% 27.71% -23.15% -
  Horiz. % 62.04% 69.44% 69.44% 69.44% 98.15% 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 28/05/21 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 2.55 2.17 1.89 1.71 1.47 1.57 1.33 54.27%
  QoQ % 17.51% 14.81% 10.53% 16.33% -6.37% 18.05% -
  Horiz. % 191.73% 163.16% 142.11% 128.57% 110.53% 118.05% 100.00%
P/EPS -149.56 238.41 27.66 16.60 11.60 10.83 7.63 -
  QoQ % -162.73% 761.93% 66.63% 43.10% 7.11% 41.94% -
  Horiz. % -1,960.16% 3,124.64% 362.52% 217.56% 152.03% 141.94% 100.00%
EY -0.67 0.42 3.62 6.02 8.62 9.23 13.10 -
  QoQ % -259.52% -88.40% -39.87% -30.16% -6.61% -29.54% -
  Horiz. % -5.11% 3.21% 27.63% 45.95% 65.80% 70.46% 100.00%
DY 0.67 0.74 0.74 0.76 1.00 0.90 1.11 -28.56%
  QoQ % -9.46% 0.00% -2.63% -24.00% 11.11% -18.92% -
  Horiz. % 60.36% 66.67% 66.67% 68.47% 90.09% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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