[IGBB] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 193,684 168,527 317,061 293,498 271,398 287,639 294,544 -6.74% YoY % 14.93% -46.85% 8.03% 8.14% -5.65% -2.34% - Horiz. % 65.76% 57.22% 107.64% 99.64% 92.14% 97.66% 100.00%
PBT 24,512 -7,878 88,645 99,492 113,835 78,154 97,458 -20.53% YoY % 411.14% -108.89% -10.90% -12.60% 45.65% -19.81% - Horiz. % 25.15% -8.08% 90.96% 102.09% 116.80% 80.19% 100.00%
Tax -12,651 -3,698 -23,062 -25,362 -19,534 -13,697 -29,328 -13.06% YoY % -242.10% 83.96% 9.07% -29.84% -42.62% 53.30% - Horiz. % 43.14% 12.61% 78.63% 86.48% 66.61% 46.70% 100.00%
NP 11,861 -11,576 65,583 74,130 94,301 64,457 68,130 -25.26% YoY % 202.46% -117.65% -11.53% -21.39% 46.30% -5.39% - Horiz. % 17.41% -16.99% 96.26% 108.81% 138.41% 94.61% 100.00%
NP to SH -5,280 -14,974 32,862 41,270 46,322 21,933 24,995 - YoY % 64.74% -145.57% -20.37% -10.91% 111.20% -12.25% - Horiz. % -21.12% -59.91% 131.47% 165.11% 185.33% 87.75% 100.00%
Tax Rate 51.61 % - % 26.02 % 25.49 % 17.16 % 17.53 % 30.09 % 9.40% YoY % 0.00% 0.00% 2.08% 48.54% -2.11% -41.74% - Horiz. % 171.52% 0.00% 86.47% 84.71% 57.03% 58.26% 100.00%
Total Cost 181,823 180,103 251,478 219,368 177,097 223,182 226,414 -3.59% YoY % 0.96% -28.38% 14.64% 23.87% -20.65% -1.43% - Horiz. % 80.31% 79.55% 111.07% 96.89% 78.22% 98.57% 100.00%
Net Worth 3,586,826 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 7.13% YoY % 6.87% -4.31% 11.80% 18.25% 9.43% 2.21% - Horiz. % 151.23% 141.50% 147.87% 132.26% 111.85% 102.21% 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 - 16,356 20,439 13,050 12,168 12,151 12,163 - YoY % 0.00% -19.98% 56.62% 7.25% 0.14% -0.10% - Horiz. % 0.00% 134.48% 168.05% 107.30% 100.05% 99.90% 100.00%
Div Payout % - % - % 62.20 % 31.62 % 26.27 % 55.40 % 48.66 % - YoY % 0.00% 0.00% 96.71% 20.37% -52.58% 13.85% - Horiz. % 0.00% 0.00% 127.83% 64.98% 53.99% 113.85% 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 2,424,173 2,371,788 7.13% YoY % 6.87% -4.31% 11.80% 18.25% 9.43% 2.21% - Horiz. % 151.23% 141.50% 147.87% 132.26% 111.85% 102.21% 100.00%
NOSH 884,326 817,827 681,324 652,536 608,433 607,562 608,150 6.43% YoY % 8.13% 20.03% 4.41% 7.25% 0.14% -0.10% - Horiz. % 145.41% 134.48% 112.03% 107.30% 100.05% 99.90% 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 6.12 % -6.87 % 20.68 % 25.26 % 34.75 % 22.41 % 23.13 % -19.86% YoY % 189.08% -133.22% -18.13% -27.31% 55.06% -3.11% - Horiz. % 26.46% -29.70% 89.41% 109.21% 150.24% 96.89% 100.00%
ROE -0.15 % -0.45 % 0.94 % 1.32 % 1.75 % 0.90 % 1.05 % - YoY % 66.67% -147.87% -28.79% -24.57% 94.44% -14.29% - Horiz. % -14.29% -42.86% 89.52% 125.71% 166.67% 85.71% 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 21.90 20.61 46.54 44.98 44.61 47.34 48.43 -12.38% YoY % 6.26% -55.72% 3.47% 0.83% -5.77% -2.25% - Horiz. % 45.22% 42.56% 96.10% 92.88% 92.11% 97.75% 100.00%
EPS -0.60 -1.83 4.82 6.32 7.61 3.61 4.11 - YoY % 67.21% -137.97% -23.73% -16.95% 110.80% -12.17% - Horiz. % -14.60% -44.53% 117.27% 153.77% 185.16% 87.83% 100.00%
DPS 0.00 2.00 3.00 2.00 2.00 2.00 2.00 - YoY % 0.00% -33.33% 50.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 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 21.39 18.61 35.02 32.42 29.98 31.77 32.53 -6.74% YoY % 14.94% -46.86% 8.02% 8.14% -5.63% -2.34% - Horiz. % 65.75% 57.21% 107.65% 99.66% 92.16% 97.66% 100.00%
EPS -0.58 -1.65 3.63 4.56 5.12 2.42 2.76 - YoY % 64.85% -145.45% -20.39% -10.94% 111.57% -12.32% - Horiz. % -21.01% -59.78% 131.52% 165.22% 185.51% 87.68% 100.00%
DPS 0.00 1.81 2.26 1.44 1.34 1.34 1.34 - YoY % 0.00% -19.91% 56.94% 7.46% 0.00% 0.00% - Horiz. % 0.00% 135.07% 168.66% 107.46% 100.00% 100.00% 100.00%
NAPS 3.9618 3.7071 3.8738 3.4650 2.9301 2.6776 2.6197 7.13% YoY % 6.87% -4.30% 11.80% 18.26% 9.43% 2.21% - Horiz. % 151.23% 141.51% 147.87% 132.27% 111.85% 102.21% 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 9.36 12.96 6.02 6.49 6.50 5.58 4.60 12.56% YoY % -27.78% 115.28% -7.24% -0.15% 16.49% 21.30% - Horiz. % 203.48% 281.74% 130.87% 141.09% 141.30% 121.30% 100.00%
P/EPS -343.35 -145.83 58.05 46.17 38.09 73.13 54.26 - YoY % -135.45% -351.21% 25.73% 21.21% -47.91% 34.78% - Horiz. % -632.79% -268.76% 106.98% 85.09% 70.20% 134.78% 100.00%
EY -0.29 -0.69 1.72 2.17 2.63 1.37 1.84 - YoY % 57.97% -140.12% -20.74% -17.49% 91.97% -25.54% - Horiz. % -15.76% -37.50% 93.48% 117.93% 142.93% 74.46% 100.00%
DY 0.00 0.75 1.07 0.68 0.69 0.76 0.90 - YoY % 0.00% -29.91% 57.35% -1.45% -9.21% -15.56% - Horiz. % 0.00% 83.33% 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 8.95 12.71 5.91 6.23 5.99 5.47 4.44 12.38% YoY % -29.58% 115.06% -5.14% 4.01% 9.51% 23.20% - Horiz. % 201.58% 286.26% 133.11% 140.32% 134.91% 123.20% 100.00%
P/EPS -328.27 -143.10 57.02 44.27 35.07 71.75 52.31 - YoY % -129.40% -350.96% 28.80% 26.23% -51.12% 37.16% - Horiz. % -627.55% -273.56% 109.00% 84.63% 67.04% 137.16% 100.00%
EY -0.30 -0.70 1.75 2.26 2.85 1.39 1.91 - YoY % 57.14% -140.00% -22.57% -20.70% 105.04% -27.23% - Horiz. % -15.71% -36.65% 91.62% 118.32% 149.21% 72.77% 100.00%
DY 0.00 0.76 1.09 0.71 0.75 0.77 0.93 - YoY % 0.00% -30.28% 53.52% -5.33% -2.60% -17.20% - Horiz. % 0.00% 81.72% 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.
Comment
IGB 2Q2020 IFR.pdf 
