Highlights

[IGBB] YoY 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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,251,797 1,365,142 1,236,277 1,215,870 1,208,932 1,309,194 888,990 5.86%
  YoY % -8.30% 10.42% 1.68% 0.57% -7.66% 47.27% -
  Horiz. % 140.81% 153.56% 139.07% 136.77% 135.99% 147.27% 100.00%
PBT 318,574 479,283 451,811 553,708 339,905 427,834 310,048 0.45%
  YoY % -33.53% 6.08% -18.40% 62.90% -20.55% 37.99% -
  Horiz. % 102.75% 154.58% 145.72% 178.59% 109.63% 137.99% 100.00%
Tax -61,352 -87,180 -106,246 -61,960 -70,044 -111,477 -83,128 -4.93%
  YoY % 29.63% 17.95% -71.48% 11.54% 37.17% -34.10% -
  Horiz. % 73.80% 104.87% 127.81% 74.54% 84.26% 134.10% 100.00%
NP 257,222 392,103 345,565 491,748 269,861 316,357 226,920 2.11%
  YoY % -34.40% 13.47% -29.73% 82.22% -14.70% 39.41% -
  Horiz. % 113.35% 172.79% 152.28% 216.71% 118.92% 139.41% 100.00%
NP to SH 129,060 242,604 171,000 231,572 103,668 116,322 55,932 14.94%
  YoY % -46.80% 41.87% -26.16% 123.38% -10.88% 107.97% -
  Horiz. % 230.74% 433.75% 305.73% 414.02% 185.35% 207.97% 100.00%
Tax Rate 19.26 % 18.19 % 23.52 % 11.19 % 20.61 % 26.06 % 26.81 % -5.36%
  YoY % 5.88% -22.66% 110.19% -45.71% -20.91% -2.80% -
  Horiz. % 71.84% 67.85% 87.73% 41.74% 76.87% 97.20% 100.00%
Total Cost 994,575 973,039 890,712 724,122 939,071 992,837 662,070 7.01%
  YoY % 2.21% 9.24% 23.01% -22.89% -5.42% 49.96% -
  Horiz. % 150.22% 146.97% 134.53% 109.37% 141.84% 149.96% 100.00%
Net Worth 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 11.21%
  YoY % -4.31% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.90% 149.60% 136.71% 133.75% 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 16,356 20,439 13,050 12,168 12,151 12,163 355 89.23%
  YoY % -19.98% 56.62% 7.25% 0.14% -0.10% 3,326.09% -
  Horiz. % 4,607.32% 5,757.47% 3,676.13% 3,427.68% 3,422.77% 3,426.09% 100.00%
Div Payout % 12.67 % 8.43 % 7.63 % 5.25 % 11.72 % 10.46 % 0.63 % 64.83%
  YoY % 50.30% 10.48% 45.33% -55.20% 12.05% 1,560.32% -
  Horiz. % 2,011.11% 1,338.10% 1,211.11% 833.33% 1,860.32% 1,660.32% 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 2,424,173 2,371,788 1,773,269 11.21%
  YoY % -4.31% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.90% 149.60% 136.71% 133.75% 100.00%
NOSH 817,827 681,324 652,536 608,433 607,562 608,150 607,283 5.08%
  YoY % 20.03% 4.41% 7.25% 0.14% -0.10% 0.14% -
  Horiz. % 134.67% 112.19% 107.45% 100.19% 100.05% 100.14% 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 20.55 % 28.72 % 27.95 % 40.44 % 22.32 % 24.16 % 25.53 % -3.55%
  YoY % -28.45% 2.75% -30.89% 81.18% -7.62% -5.37% -
  Horiz. % 80.49% 112.50% 109.48% 158.40% 87.43% 94.63% 100.00%
ROE 3.85 % 6.92 % 5.45 % 8.73 % 4.28 % 4.90 % 3.15 % 3.40%
  YoY % -44.36% 26.97% -37.57% 103.97% -12.65% 55.56% -
  Horiz. % 122.22% 219.68% 173.02% 277.14% 135.87% 155.56% 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 153.06 200.37 189.46 199.84 198.98 215.27 146.39 0.74%
  YoY % -23.61% 5.76% -5.19% 0.43% -7.57% 47.05% -
  Horiz. % 104.56% 136.87% 129.42% 136.51% 135.92% 147.05% 100.00%
EPS 15.78 35.61 26.21 38.06 17.06 19.13 9.21 9.38%
  YoY % -55.69% 35.86% -31.14% 123.09% -10.82% 107.71% -
  Horiz. % 171.34% 386.64% 284.58% 413.25% 185.23% 207.71% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 0.06 79.30%
  YoY % -33.33% 50.00% 0.00% 0.00% 0.00% 3,233.33% -
  Horiz. % 3,333.33% 5,000.00% 3,333.33% 3,333.33% 3,333.33% 3,333.33% 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 - 888,504
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 140.89 153.64 139.14 136.84 136.06 147.35 100.05 5.87%
  YoY % -8.30% 10.42% 1.68% 0.57% -7.66% 47.28% -
  Horiz. % 140.82% 153.56% 139.07% 136.77% 135.99% 147.28% 100.00%
EPS 14.53 27.30 19.25 26.06 11.67 13.09 6.30 14.93%
  YoY % -46.78% 41.82% -26.13% 123.31% -10.85% 107.78% -
  Horiz. % 230.63% 433.33% 305.56% 413.65% 185.24% 207.78% 100.00%
DPS 1.84 2.30 1.47 1.37 1.37 1.37 0.04 89.18%
  YoY % -20.00% 56.46% 7.30% 0.00% 0.00% 3,325.00% -
  Horiz. % 4,600.00% 5,750.00% 3,675.00% 3,425.00% 3,425.00% 3,425.00% 100.00%
NAPS 3.7774 3.9473 3.5307 2.9857 2.7284 2.6694 1.9958 11.21%
  YoY % -4.30% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.91% 149.60% 136.71% 133.75% 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 1.74 1.40 1.54 1.45 1.33 1.04 1.59 1.51%
  YoY % 24.29% -9.09% 6.21% 9.02% 27.88% -34.59% -
  Horiz. % 109.43% 88.05% 96.86% 91.19% 83.65% 65.41% 100.00%
P/EPS 16.92 7.86 11.14 7.62 15.47 11.66 25.30 -6.48%
  YoY % 115.27% -29.44% 46.19% -50.74% 32.68% -53.91% -
  Horiz. % 66.88% 31.07% 44.03% 30.12% 61.15% 46.09% 100.00%
EY 5.91 12.72 8.97 13.12 6.46 8.58 3.95 6.94%
  YoY % -53.54% 41.81% -31.63% 103.10% -24.71% 117.22% -
  Horiz. % 149.62% 322.03% 227.09% 332.15% 163.54% 217.22% 100.00%
DY 0.75 1.07 0.68 0.69 0.76 0.90 0.03 70.91%
  YoY % -29.91% 57.35% -1.45% -9.21% -15.56% 2,900.00% -
  Horiz. % 2,500.00% 3,566.67% 2,266.67% 2,300.00% 2,533.33% 3,000.00% 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 1.71 1.37 1.48 1.34 1.30 1.00 1.61 1.01%
  YoY % 24.82% -7.43% 10.45% 3.08% 30.00% -37.89% -
  Horiz. % 106.21% 85.09% 91.93% 83.23% 80.75% 62.11% 100.00%
P/EPS 16.60 7.72 10.68 7.02 15.18 11.24 25.52 -6.91%
  YoY % 115.03% -27.72% 52.14% -53.75% 35.05% -55.96% -
  Horiz. % 65.05% 30.25% 41.85% 27.51% 59.48% 44.04% 100.00%
EY 6.02 12.95 9.36 14.25 6.59 8.90 3.92 7.40%
  YoY % -53.51% 38.35% -34.32% 116.24% -25.96% 127.04% -
  Horiz. % 153.57% 330.36% 238.78% 363.52% 168.11% 227.04% 100.00%
DY 0.76 1.09 0.71 0.75 0.77 0.93 0.02 83.26%
  YoY % -30.28% 53.52% -5.33% -2.60% -17.20% 4,550.00% -
  Horiz. % 3,800.00% 5,450.00% 3,550.00% 3,750.00% 3,850.00% 4,650.00% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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