[IGBB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 20.49%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 919,898 1,165,688 1,442,672 1,353,574 1,301,648 1,335,052 1,302,010 -20.69%
PBT 107,868 247,248 463,099 443,248 396,918 439,256 480,591 -63.10%
Tax -35,950 -57,108 -96,906 -104,780 -107,058 -121,868 -89,076 -45.41%
NP 71,918 190,140 366,193 338,468 289,860 317,388 391,515 -67.71%
-
NP to SH 5,408 70,712 208,665 198,352 164,618 197,788 235,643 -91.94%
-
Tax Rate 33.33% 23.10% 20.93% 23.64% 26.97% 27.74% 18.53% -
Total Cost 847,980 975,548 1,076,479 1,015,106 1,011,788 1,017,664 910,495 -4.63%
-
Net Worth 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 0.40%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,356 - 20,418 27,219 40,879 - 13,375 14.36%
Div Payout % 302.45% - 9.79% 13.72% 24.83% - 5.68% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 3,335,953 0.40%
NOSH 888,501 888,501 690,152 689,828 689,572 689,572 689,519 18.43%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.82% 16.31% 25.38% 25.01% 22.27% 23.77% 30.07% -
ROE 0.16% 2.27% 5.78% 5.58% 4.69% 5.67% 7.06% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 112.48 153.41 211.97 198.91 191.05 195.64 194.69 -30.65%
EPS 0.66 9.32 30.66 29.15 24.16 29.00 35.24 -92.96%
DPS 2.00 0.00 3.00 4.00 6.00 0.00 2.00 0.00%
NAPS 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 4.9882 -12.21%
Adjusted Per Share Value based on latest NOSH - 689,828
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.73 85.83 106.22 99.66 95.84 98.30 95.87 -20.69%
EPS 0.40 5.21 15.36 14.60 12.12 14.56 17.35 -91.91%
DPS 1.20 0.00 1.50 2.00 3.01 0.00 0.98 14.46%
NAPS 2.4712 2.2942 2.6579 2.6187 2.5823 2.5671 2.4563 0.40%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.67 2.54 3.61 2.79 2.80 2.65 2.48 -
P/RPS 2.37 1.66 1.70 1.40 1.47 1.35 1.27 51.63%
P/EPS 403.77 27.29 11.77 9.57 11.59 9.14 7.04 1390.89%
EY 0.25 3.66 8.49 10.45 8.63 10.94 14.21 -93.25%
DY 0.75 0.00 0.83 1.43 2.14 0.00 0.81 -5.00%
P/NAPS 0.65 0.62 0.68 0.53 0.54 0.52 0.50 19.13%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 26/02/19 -
Price 2.62 2.70 3.32 2.70 2.75 2.61 2.50 -
P/RPS 2.33 1.76 1.57 1.36 1.44 1.33 1.28 49.13%
P/EPS 396.21 29.01 10.83 9.26 11.38 9.00 7.10 1363.89%
EY 0.25 3.45 9.23 10.80 8.79 11.11 14.09 -93.21%
DY 0.76 0.00 0.90 1.48 2.18 0.00 0.80 -3.36%
P/NAPS 0.64 0.66 0.63 0.52 0.53 0.51 0.50 17.90%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment