Highlights

[IGBB] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 459,949 650,824 587,693 552,944 592,547 660,045 644,050 -5.45%
  YoY % -29.33% 10.74% 6.28% -6.68% -10.23% 2.48% -
  Horiz. % 71.42% 101.05% 91.25% 85.85% 92.00% 102.48% 100.00%
PBT 53,934 198,459 199,767 239,274 168,474 218,948 240,592 -22.04%
  YoY % -72.82% -0.65% -16.51% 42.02% -23.05% -9.00% -
  Horiz. % 22.42% 82.49% 83.03% 99.45% 70.02% 91.00% 100.00%
Tax -17,975 -53,529 -55,425 -8,727 -29,789 -63,231 -54,616 -16.89%
  YoY % 66.42% 3.42% -535.10% 70.70% 52.89% -15.77% -
  Horiz. % 32.91% 98.01% 101.48% 15.98% 54.54% 115.77% 100.00%
NP 35,959 144,930 144,342 230,547 138,685 155,717 185,976 -23.94%
  YoY % -75.19% 0.41% -37.39% 66.24% -10.94% -16.27% -
  Horiz. % 19.34% 77.93% 77.61% 123.97% 74.57% 83.73% 100.00%
NP to SH 2,704 82,309 75,348 119,491 52,946 58,383 43,884 -37.13%
  YoY % -96.71% 9.24% -36.94% 125.68% -9.31% 33.04% -
  Horiz. % 6.16% 187.56% 171.70% 272.29% 120.65% 133.04% 100.00%
Tax Rate 33.33 % 26.97 % 27.74 % 3.65 % 17.68 % 28.88 % 22.70 % 6.60%
  YoY % 23.58% -2.78% 660.00% -79.36% -38.78% 27.22% -
  Horiz. % 146.83% 118.81% 122.20% 16.08% 77.89% 127.22% 100.00%
Total Cost 423,990 505,894 443,351 322,397 453,862 504,328 458,074 -1.28%
  YoY % -16.19% 14.11% 37.52% -28.97% -10.01% 10.10% -
  Horiz. % 92.56% 110.44% 96.79% 70.38% 99.08% 110.10% 100.00%
Net Worth 3,356,198 3,507,183 3,137,001 2,652,767 2,425,425 2,369,341 1,750,563 11.45%
  YoY % -4.31% 11.80% 18.25% 9.37% 2.37% 35.35% -
  Horiz. % 191.72% 200.35% 179.20% 151.54% 138.55% 135.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,178 20,439 13,050 12,168 12,157 12,150 - -
  YoY % -59.99% 56.62% 7.25% 0.09% 0.06% 0.00% -
  Horiz. % 67.31% 168.22% 107.41% 100.15% 100.06% 100.00% -
Div Payout % 302.45 % 24.83 % 17.32 % 10.18 % 22.96 % 20.81 % - % -
  YoY % 1,118.08% 43.36% 70.14% -55.66% 10.33% 0.00% -
  Horiz. % 1,453.39% 119.32% 83.23% 48.92% 110.33% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,356,198 3,507,183 3,137,001 2,652,767 2,425,425 2,369,341 1,750,563 11.45%
  YoY % -4.31% 11.80% 18.25% 9.37% 2.37% 35.35% -
  Horiz. % 191.72% 200.35% 179.20% 151.54% 138.55% 135.35% 100.00%
NOSH 817,827 681,324 652,536 608,433 607,876 607,523 599,508 5.31%
  YoY % 20.03% 4.41% 7.25% 0.09% 0.06% 1.34% -
  Horiz. % 136.42% 113.65% 108.85% 101.49% 101.40% 101.34% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.82 % 22.27 % 24.56 % 41.69 % 23.40 % 23.59 % 28.88 % -19.55%
  YoY % -64.89% -9.32% -41.09% 78.16% -0.81% -18.32% -
  Horiz. % 27.08% 77.11% 85.04% 144.36% 81.02% 81.68% 100.00%
ROE 0.08 % 2.35 % 2.40 % 4.50 % 2.18 % 2.46 % 2.51 % -43.66%
  YoY % -96.60% -2.08% -46.67% 106.42% -11.38% -1.99% -
  Horiz. % 3.19% 93.63% 95.62% 179.28% 86.85% 98.01% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 56.24 95.52 90.06 90.88 97.48 108.65 107.43 -10.22%
  YoY % -41.12% 6.06% -0.90% -6.77% -10.28% 1.14% -
  Horiz. % 52.35% 88.91% 83.83% 84.59% 90.74% 101.14% 100.00%
EPS 0.33 12.08 11.55 19.64 8.71 9.61 7.32 -40.31%
  YoY % -97.27% 4.59% -41.19% 125.49% -9.37% 31.28% -
  Horiz. % 4.51% 165.03% 157.79% 268.31% 118.99% 131.28% 100.00%
DPS 1.00 3.00 2.00 2.00 2.00 2.00 0.00 -
  YoY % -66.67% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 150.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 4.1038 5.1476 4.8074 4.3600 3.9900 3.9000 2.9200 5.83%
  YoY % -20.28% 7.08% 10.26% 9.27% 2.31% 33.56% -
  Horiz. % 140.54% 176.29% 164.64% 149.32% 136.64% 133.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 51.77 73.25 66.14 62.23 66.69 74.29 72.49 -5.45%
  YoY % -29.32% 10.75% 6.28% -6.69% -10.23% 2.48% -
  Horiz. % 71.42% 101.05% 91.24% 85.85% 92.00% 102.48% 100.00%
EPS 0.30 9.26 8.48 13.45 5.96 6.57 4.94 -37.28%
  YoY % -96.76% 9.20% -36.95% 125.67% -9.28% 33.00% -
  Horiz. % 6.07% 187.45% 171.66% 272.27% 120.65% 133.00% 100.00%
DPS 0.92 2.30 1.47 1.37 1.37 1.37 0.00 -
  YoY % -60.00% 56.46% 7.30% 0.00% 0.00% 0.00% -
  Horiz. % 67.15% 167.88% 107.30% 100.00% 100.00% 100.00% -
NAPS 3.7774 3.9473 3.5307 2.9857 2.7298 2.6667 1.9702 11.45%
  YoY % -4.30% 11.80% 18.25% 9.37% 2.37% 35.35% -
  Horiz. % 191.73% 200.35% 179.21% 151.54% 138.55% 135.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.6700 2.8000 2.9200 2.9000 2.6400 2.2300 2.3300 -
P/RPS 4.75 2.93 3.24 3.19 2.71 2.05 2.17 13.93%
  YoY % 62.12% -9.57% 1.57% 17.71% 32.20% -5.53% -
  Horiz. % 218.89% 135.02% 149.31% 147.00% 124.88% 94.47% 100.00%
P/EPS 807.54 23.18 25.29 14.77 30.31 23.20 31.83 71.33%
  YoY % 3,383.78% -8.34% 71.23% -51.27% 30.65% -27.11% -
  Horiz. % 2,537.04% 72.82% 79.45% 46.40% 95.22% 72.89% 100.00%
EY 0.12 4.31 3.95 6.77 3.30 4.31 3.14 -41.93%
  YoY % -97.22% 9.11% -41.65% 105.15% -23.43% 37.26% -
  Horiz. % 3.82% 137.26% 125.80% 215.61% 105.10% 137.26% 100.00%
DY 0.37 1.07 0.68 0.69 0.76 0.90 0.00 -
  YoY % -65.42% 57.35% -1.45% -9.21% -15.56% 0.00% -
  Horiz. % 41.11% 118.89% 75.56% 76.67% 84.44% 100.00% -
P/NAPS 0.65 0.54 0.61 0.67 0.66 0.57 0.80 -3.40%
  YoY % 20.37% -11.48% -8.96% 1.52% 15.79% -28.75% -
  Horiz. % 81.25% 67.50% 76.25% 83.75% 82.50% 71.25% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 30/08/18 23/08/17 26/08/16 19/08/15 28/08/14 -
Price 2.6200 2.7500 2.8000 2.6700 2.5900 2.1500 2.3500 -
P/RPS 4.66 2.88 3.11 2.94 2.66 1.98 2.19 13.40%
  YoY % 61.81% -7.40% 5.78% 10.53% 34.34% -9.59% -
  Horiz. % 212.79% 131.51% 142.01% 134.25% 121.46% 90.41% 100.00%
P/EPS 792.42 22.76 24.25 13.60 29.74 22.37 32.10 70.55%
  YoY % 3,381.63% -6.14% 78.31% -54.27% 32.95% -30.31% -
  Horiz. % 2,468.60% 70.90% 75.55% 42.37% 92.65% 69.69% 100.00%
EY 0.13 4.39 4.12 7.36 3.36 4.47 3.11 -41.06%
  YoY % -97.04% 6.55% -44.02% 119.05% -24.83% 43.73% -
  Horiz. % 4.18% 141.16% 132.48% 236.66% 108.04% 143.73% 100.00%
DY 0.38 1.09 0.71 0.75 0.77 0.93 0.00 -
  YoY % -65.14% 53.52% -5.33% -2.60% -17.20% 0.00% -
  Horiz. % 40.86% 117.20% 76.34% 80.65% 82.80% 100.00% -
P/NAPS 0.64 0.53 0.58 0.61 0.65 0.55 0.80 -3.65%
  YoY % 20.75% -8.62% -4.92% -6.15% 18.18% -31.25% -
  Horiz. % 80.00% 66.25% 72.50% 76.25% 81.25% 68.75% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS