[IGBB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 385.48%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 856,610 938,484 1,016,417 986,333 919,898 1,165,688 1,442,672 -29.37%
PBT 84,784 71,520 147,663 167,966 107,868 247,248 463,099 -67.79%
Tax -47,116 -43,628 -48,868 -52,130 -35,950 -57,108 -96,906 -38.19%
NP 37,668 27,892 98,795 115,836 71,918 190,140 366,193 -78.07%
-
NP to SH -26,474 -31,828 9,250 26,254 5,408 70,712 208,665 -
-
Tax Rate 55.57% 61.00% 33.09% 31.04% 33.33% 23.10% 20.93% -
Total Cost 818,942 910,592 917,622 870,497 847,980 975,548 1,076,479 -16.67%
-
Net Worth 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 -0.42%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 16,963 11,160 16,356 - 20,418 -
Div Payout % - - 183.39% 42.51% 302.45% - 9.79% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 3,609,777 -0.42%
NOSH 905,350 888,504 888,502 888,502 888,501 888,501 690,152 19.85%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.40% 2.97% 9.72% 11.74% 7.82% 16.31% 25.38% -
ROE -0.74% -0.87% 0.27% 0.77% 0.16% 2.27% 5.78% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 96.87 106.46 119.83 117.84 112.48 153.41 211.97 -40.69%
EPS -3.00 -3.60 1.09 3.13 0.66 9.32 30.66 -
DPS 0.00 0.00 2.00 1.33 2.00 0.00 3.00 -
NAPS 4.056 4.1292 4.0972 4.0803 4.1038 4.1006 5.3037 -16.38%
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 63.07 69.10 74.84 72.62 67.73 85.83 106.22 -29.37%
EPS -1.95 -2.34 0.68 1.93 0.40 5.21 15.36 -
DPS 0.00 0.00 1.25 0.82 1.20 0.00 1.50 -
NAPS 2.641 2.6801 2.5588 2.5147 2.4712 2.2942 2.6579 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.05 2.77 2.58 2.59 2.67 2.54 3.61 -
P/RPS 2.12 2.60 2.15 2.20 2.37 1.66 1.70 15.87%
P/EPS -68.48 -76.72 236.58 82.57 403.77 27.29 11.77 -
EY -1.46 -1.30 0.42 1.21 0.25 3.66 8.49 -
DY 0.00 0.00 0.78 0.51 0.75 0.00 0.83 -
P/NAPS 0.51 0.67 0.63 0.63 0.65 0.62 0.68 -17.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 11/06/20 19/02/20 -
Price 1.96 2.78 2.60 2.63 2.62 2.70 3.32 -
P/RPS 2.02 2.61 2.17 2.23 2.33 1.76 1.57 18.31%
P/EPS -65.47 -77.00 238.41 83.85 396.21 29.01 10.83 -
EY -1.53 -1.30 0.42 1.19 0.25 3.45 9.23 -
DY 0.00 0.00 0.77 0.51 0.76 0.00 0.90 -
P/NAPS 0.48 0.67 0.63 0.64 0.64 0.66 0.63 -16.59%

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