Highlights

[IGBB] YoY 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 -     -184.70%    YoY -     -145.57%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS