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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 428,305 459,949 650,824 587,693 552,944 592,547 660,045 -6.95%
  YoY % -6.88% -29.33% 10.74% 6.28% -6.68% -10.23% -
  Horiz. % 64.89% 69.68% 98.60% 89.04% 83.77% 89.77% 100.00%
PBT 42,392 53,934 198,459 199,767 239,274 168,474 218,948 -23.92%
  YoY % -21.40% -72.82% -0.65% -16.51% 42.02% -23.05% -
  Horiz. % 19.36% 24.63% 90.64% 91.24% 109.28% 76.95% 100.00%
Tax -23,558 -17,975 -53,529 -55,425 -8,727 -29,789 -63,231 -15.16%
  YoY % -31.06% 66.42% 3.42% -535.10% 70.70% 52.89% -
  Horiz. % 37.26% 28.43% 84.66% 87.65% 13.80% 47.11% 100.00%
NP 18,834 35,959 144,930 144,342 230,547 138,685 155,717 -29.65%
  YoY % -47.62% -75.19% 0.41% -37.39% 66.24% -10.94% -
  Horiz. % 12.10% 23.09% 93.07% 92.70% 148.06% 89.06% 100.00%
NP to SH -13,237 2,704 82,309 75,348 119,491 52,946 58,383 -
  YoY % -589.53% -96.71% 9.24% -36.94% 125.68% -9.31% -
  Horiz. % -22.67% 4.63% 140.98% 129.06% 204.67% 90.69% 100.00%
Tax Rate 55.57 % 33.33 % 26.97 % 27.74 % 3.65 % 17.68 % 28.88 % 11.51%
  YoY % 66.73% 23.58% -2.78% 660.00% -79.36% -38.78% -
  Horiz. % 192.42% 115.41% 93.39% 96.05% 12.64% 61.22% 100.00%
Total Cost 409,471 423,990 505,894 443,351 322,397 453,862 504,328 -3.41%
  YoY % -3.42% -16.19% 14.11% 37.52% -28.97% -10.01% -
  Horiz. % 81.19% 84.07% 100.31% 87.91% 63.93% 89.99% 100.00%
Net Worth 3,586,826 3,356,198 3,507,183 3,137,001 2,652,767 2,425,425 2,369,341 7.15%
  YoY % 6.87% -4.31% 11.80% 18.25% 9.37% 2.37% -
  Horiz. % 151.38% 141.65% 148.02% 132.40% 111.96% 102.37% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 8,178 20,439 13,050 12,168 12,157 12,150 -
  YoY % 0.00% -59.99% 56.62% 7.25% 0.09% 0.06% -
  Horiz. % 0.00% 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 % 0.00% 1,118.08% 43.36% 70.14% -55.66% 10.33% -
  Horiz. % 0.00% 1,453.39% 119.32% 83.23% 48.92% 110.33% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,586,826 3,356,198 3,507,183 3,137,001 2,652,767 2,425,425 2,369,341 7.15%
  YoY % 6.87% -4.31% 11.80% 18.25% 9.37% 2.37% -
  Horiz. % 151.38% 141.65% 148.02% 132.40% 111.96% 102.37% 100.00%
NOSH 884,326 817,827 681,324 652,536 608,433 607,876 607,523 6.45%
  YoY % 8.13% 20.03% 4.41% 7.25% 0.09% 0.06% -
  Horiz. % 145.56% 134.62% 112.15% 107.41% 100.15% 100.06% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.40 % 7.82 % 22.27 % 24.56 % 41.69 % 23.40 % 23.59 % -24.39%
  YoY % -43.73% -64.89% -9.32% -41.09% 78.16% -0.81% -
  Horiz. % 18.65% 33.15% 94.40% 104.11% 176.73% 99.19% 100.00%
ROE -0.37 % 0.08 % 2.35 % 2.40 % 4.50 % 2.18 % 2.46 % -
  YoY % -562.50% -96.60% -2.08% -46.67% 106.42% -11.38% -
  Horiz. % -15.04% 3.25% 95.53% 97.56% 182.93% 88.62% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.43 56.24 95.52 90.06 90.88 97.48 108.65 -12.59%
  YoY % -13.89% -41.12% 6.06% -0.90% -6.77% -10.28% -
  Horiz. % 44.57% 51.76% 87.92% 82.89% 83.64% 89.72% 100.00%
EPS -1.50 0.33 12.08 11.55 19.64 8.71 9.61 -
  YoY % -554.55% -97.27% 4.59% -41.19% 125.49% -9.37% -
  Horiz. % -15.61% 3.43% 125.70% 120.19% 204.37% 90.63% 100.00%
DPS 0.00 1.00 3.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% -66.67% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.0560 4.1038 5.1476 4.8074 4.3600 3.9900 3.9000 0.66%
  YoY % -1.16% -20.28% 7.08% 10.26% 9.27% 2.31% -
  Horiz. % 104.00% 105.23% 131.99% 123.27% 111.79% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.31 50.80 71.89 64.91 61.08 65.45 72.90 -6.95%
  YoY % -6.87% -29.34% 10.75% 6.27% -6.68% -10.22% -
  Horiz. % 64.90% 69.68% 98.61% 89.04% 83.79% 89.78% 100.00%
EPS -1.46 0.30 9.09 8.32 13.20 5.85 6.45 -
  YoY % -586.67% -96.70% 9.25% -36.97% 125.64% -9.30% -
  Horiz. % -22.64% 4.65% 140.93% 128.99% 204.65% 90.70% 100.00%
DPS 0.00 0.90 2.26 1.44 1.34 1.34 1.34 -
  YoY % 0.00% -60.18% 56.94% 7.46% 0.00% 0.00% -
  Horiz. % 0.00% 67.16% 168.66% 107.46% 100.00% 100.00% 100.00%
NAPS 3.9618 3.7071 3.8738 3.4650 2.9301 2.6790 2.6170 7.15%
  YoY % 6.87% -4.30% 11.80% 18.26% 9.37% 2.37% -
  Horiz. % 151.39% 141.65% 148.02% 132.40% 111.96% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.0500 2.6700 2.8000 2.9200 2.9000 2.6400 2.2300 -
P/RPS 4.23 4.75 2.93 3.24 3.19 2.71 2.05 12.82%
  YoY % -10.95% 62.12% -9.57% 1.57% 17.71% 32.20% -
  Horiz. % 206.34% 231.71% 142.93% 158.05% 155.61% 132.20% 100.00%
P/EPS -136.95 807.54 23.18 25.29 14.77 30.31 23.20 -
  YoY % -116.96% 3,383.78% -8.34% 71.23% -51.27% 30.65% -
  Horiz. % -590.30% 3,480.78% 99.91% 109.01% 63.66% 130.65% 100.00%
EY -0.73 0.12 4.31 3.95 6.77 3.30 4.31 -
  YoY % -708.33% -97.22% 9.11% -41.65% 105.15% -23.43% -
  Horiz. % -16.94% 2.78% 100.00% 91.65% 157.08% 76.57% 100.00%
DY 0.00 0.37 1.07 0.68 0.69 0.76 0.90 -
  YoY % 0.00% -65.42% 57.35% -1.45% -9.21% -15.56% -
  Horiz. % 0.00% 41.11% 118.89% 75.56% 76.67% 84.44% 100.00%
P/NAPS 0.51 0.65 0.54 0.61 0.67 0.66 0.57 -1.84%
  YoY % -21.54% 20.37% -11.48% -8.96% 1.52% 15.79% -
  Horiz. % 89.47% 114.04% 94.74% 107.02% 117.54% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 26/08/20 27/08/19 30/08/18 23/08/17 26/08/16 19/08/15 -
Price 1.9600 2.6200 2.7500 2.8000 2.6700 2.5900 2.1500 -
P/RPS 4.05 4.66 2.88 3.11 2.94 2.66 1.98 12.66%
  YoY % -13.09% 61.81% -7.40% 5.78% 10.53% 34.34% -
  Horiz. % 204.55% 235.35% 145.45% 157.07% 148.48% 134.34% 100.00%
P/EPS -130.94 792.42 22.76 24.25 13.60 29.74 22.37 -
  YoY % -116.52% 3,381.63% -6.14% 78.31% -54.27% 32.95% -
  Horiz. % -585.34% 3,542.33% 101.74% 108.40% 60.80% 132.95% 100.00%
EY -0.76 0.13 4.39 4.12 7.36 3.36 4.47 -
  YoY % -684.62% -97.04% 6.55% -44.02% 119.05% -24.83% -
  Horiz. % -17.00% 2.91% 98.21% 92.17% 164.65% 75.17% 100.00%
DY 0.00 0.38 1.09 0.71 0.75 0.77 0.93 -
  YoY % 0.00% -65.14% 53.52% -5.33% -2.60% -17.20% -
  Horiz. % 0.00% 40.86% 117.20% 76.34% 80.65% 82.80% 100.00%
P/NAPS 0.48 0.64 0.53 0.58 0.61 0.65 0.55 -2.24%
  YoY % -25.00% 20.75% -8.62% -4.92% -6.15% 18.18% -
  Horiz. % 87.27% 116.36% 96.36% 105.45% 110.91% 118.18% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS