[IGBB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -10.32%
YoY- 61.13%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,665,824 1,596,933 1,564,537 1,556,616 1,584,248 1,291,270 1,210,772 23.67%
PBT 1,097,352 614,327 603,313 634,614 539,976 421,139 441,009 83.52%
Tax -131,560 -113,411 -116,025 -114,592 -116,628 -93,153 -85,893 32.84%
NP 965,792 500,916 487,288 520,022 423,348 327,986 355,116 94.72%
-
NP to SH 741,356 311,911 301,522 336,224 224,272 159,114 187,129 150.16%
-
Tax Rate 11.99% 18.46% 19.23% 18.06% 21.60% 22.12% 19.48% -
Total Cost 700,032 1,096,017 1,077,249 1,036,594 1,160,900 963,284 855,656 -12.51%
-
Net Worth 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 6.87%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 94,477 126,000 - - 45,270 60,183 -
Div Payout % - 30.29% 41.79% - - 28.45% 32.16% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 6.87%
NOSH 1,358,141 1,358,141 1,358,141 1,358,141 905,427 905,427 905,427 31.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 57.98% 31.37% 31.15% 33.41% 26.72% 25.40% 29.33% -
ROE 17.70% 7.75% 7.51% 8.47% 5.86% 4.21% 4.94% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 123.63 118.32 115.89 115.27 175.85 142.62 134.12 -5.27%
EPS 55.04 23.11 22.33 24.90 24.88 17.63 20.73 91.62%
DPS 0.00 7.00 9.33 0.00 0.00 5.00 6.67 -
NAPS 3.1091 2.9823 2.9727 2.9407 4.2494 4.1719 4.20 -18.15%
Adjusted Per Share Value based on latest NOSH - 1,358,141
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 122.65 117.58 115.20 114.61 116.65 95.08 89.15 23.67%
EPS 54.59 22.97 22.20 24.76 16.51 11.72 13.78 150.15%
DPS 0.00 6.96 9.28 0.00 0.00 3.33 4.43 -
NAPS 3.0846 2.9637 2.9549 2.9239 2.8187 2.7812 2.7917 6.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.45 2.20 2.13 2.00 3.10 2.32 2.24 -
P/RPS 1.98 1.86 1.84 1.74 1.76 1.63 1.67 12.00%
P/EPS 4.45 9.52 9.54 8.03 12.45 13.20 10.81 -44.63%
EY 22.46 10.50 10.49 12.45 8.03 7.57 9.25 80.55%
DY 0.00 3.18 4.38 0.00 0.00 2.16 2.98 -
P/NAPS 0.79 0.74 0.72 0.68 0.73 0.56 0.53 30.45%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 29/02/24 28/11/23 30/08/23 29/05/23 22/02/23 29/11/22 -
Price 2.46 2.38 2.35 2.06 2.98 2.54 2.28 -
P/RPS 1.99 2.01 2.03 1.79 1.69 1.78 1.70 11.06%
P/EPS 4.47 10.30 10.52 8.27 11.97 14.45 11.00 -45.10%
EY 22.37 9.71 9.50 12.09 8.35 6.92 9.09 82.17%
DY 0.00 2.94 3.97 0.00 0.00 1.97 2.92 -
P/NAPS 0.79 0.80 0.79 0.70 0.70 0.61 0.54 28.84%

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