[IGBB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[IGBB] IGB BERHAD

Announcement Date

19-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 5.2%

YoY- -11.45%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	986,333	919,898	1,165,688	1,442,672	1,353,574	1,301,648	1,335,052	-18.23%
YoY %	7.22%	-21.09%	-19.20%	6.58%	3.99%	-2.50%	-	-
Horiz. %	73.88%	68.90%	87.31%	108.06%	101.39%	97.50%	100.00%	-
PBT	167,966	107,868	247,248	463,099	443,248	396,918	439,256	-47.22%
YoY %	55.71%	-56.37%	-46.61%	4.48%	11.67%	-9.64%	-	-
Horiz. %	38.24%	24.56%	56.29%	105.43%	100.91%	90.36%	100.00%	-
Tax	-52,130	-35,950	-57,108	-96,906	-104,780	-107,058	-121,868	-43.14%
YoY %	-45.01%	37.05%	41.07%	7.51%	2.13%	12.15%	-	-
Horiz. %	42.78%	29.50%	46.86%	79.52%	85.98%	87.85%	100.00%	-
NP	115,836	71,918	190,140	366,193	338,468	289,860	317,388	-48.83%
YoY %	61.07%	-62.18%	-48.08%	8.19%	16.77%	-8.67%	-	-
Horiz. %	36.50%	22.66%	59.91%	115.38%	106.64%	91.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,254	5,408	70,712	208,665	198,352	164,618	197,788	-73.88%
YoY %	385.47%	-92.35%	-66.11%	5.20%	20.49%	-16.77%	-	-
Horiz. %	13.27%	2.73%	35.75%	105.50%	100.29%	83.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.04%	33.33%	23.10%	20.93%	23.64%	26.97%	27.74%	-
YoY %	-6.87%	44.29%	10.37%	-11.46%	-12.35%	-2.78%	-	-
Horiz. %	111.90%	120.15%	83.27%	75.45%	85.22%	97.22%	100.00%	-
Total Cost	870,497	847,980	975,548	1,076,479	1,015,106	1,011,788	1,017,664	-9.86%
YoY %	2.66%	-13.08%	-9.38%	6.05%	0.33%	-0.58%	-	-
Horiz. %	85.54%	83.33%	95.86%	105.78%	99.75%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,415,251	3,356,198	3,115,840	3,609,777	3,556,533	3,507,183	3,486,540	-1.36%
YoY %	1.76%	7.71%	-13.68%	1.50%	1.41%	0.59%	-	-
Horiz. %	97.96%	96.26%	89.37%	103.53%	102.01%	100.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	11,160	16,356	-	20,418	27,219	40,879	-	-
YoY %	-31.77%	0.00%	-	-24.99%	-33.42%	0.00%	-	-
Horiz. %	27.30%	40.01%	-	49.95%	66.58%	100.00%	-	-
Div Payout %	42.51%	302.45%	-	9.79%	13.72%	24.83%	-	-
YoY %	-85.94%	0.00%	-	-28.64%	-44.74%	0.00%	-	-
Horiz. %	171.20%	1,218.08%	-	39.43%	55.26%	100.00%	-	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	3,415,251	3,356,198	3,115,840	3,609,777	3,556,533	3,507,183	3,486,540	-1.36%
YoY %	1.76%	7.71%	-13.68%	1.50%	1.41%	0.59%	-	-
Horiz. %	97.96%	96.26%	89.37%	103.53%	102.01%	100.59%	100.00%	-
NOSH	888,502	888,501	888,501	690,152	689,828	689,572	689,572	18.35%
YoY %	0.00%	0.00%	28.74%	0.05%	0.04%	0.00%	-	-
Horiz. %	128.85%	128.85%	128.85%	100.08%	100.04%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	11.74%	7.82%	16.31%	25.38%	25.01%	22.27%	23.77%	-
YoY %	50.13%	-52.05%	-35.74%	1.48%	12.30%	-6.31%	-	-
Horiz. %	49.39%	32.90%	68.62%	106.77%	105.22%	93.69%	100.00%	-
ROE	0.77%	0.16%	2.27%	5.78%	5.58%	4.69%	5.67%	-
YoY %	381.25%	-92.95%	-60.73%	3.58%	18.98%	-17.28%	-	-
Horiz. %	13.58%	2.82%	40.04%	101.94%	98.41%	82.72%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	117.84	112.48	153.41	211.97	198.91	191.05	195.64	-28.61%
YoY %	4.77%	-26.68%	-27.63%	6.57%	4.11%	-2.35%	-	-
Horiz. %	60.23%	57.49%	78.41%	108.35%	101.67%	97.65%	100.00%	-
EPS	3.13	0.66	9.32	30.66	29.15	24.16	29.00	-77.23%
YoY %	374.24%	-92.92%	-69.60%	5.18%	20.65%	-16.69%	-	-
Horiz. %	10.79%	2.28%	32.14%	105.72%	100.52%	83.31%	100.00%	-
DPS	1.33	2.00	0.00	3.00	4.00	6.00	0.00	-
YoY %	-33.50%	0.00%	0.00%	-25.00%	-33.33%	0.00%	-	-
Horiz. %	22.17%	33.33%	0.00%	50.00%	66.67%	100.00%	-	-
NAPS	4.0803	4.1038	4.1006	5.3037	5.2265	5.1476	5.1093	-13.88%
YoY %	-0.57%	0.08%	-22.68%	1.48%	1.53%	0.75%	-	-
Horiz. %	79.86%	80.32%	80.26%	103.80%	102.29%	100.75%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 690,152
RPS	74.15	69.16	87.64	108.46	101.76	97.86	100.37	-18.23%
YoY %	7.22%	-21.09%	-19.20%	6.58%	3.99%	-2.50%	-	-
Horiz. %	73.88%	68.91%	87.32%	108.06%	101.38%	97.50%	100.00%	-
EPS	1.97	0.41	5.32	15.69	14.91	12.38	14.87	-73.91%
YoY %	380.49%	-92.29%	-66.09%	5.23%	20.44%	-16.75%	-	-
Horiz. %	13.25%	2.76%	35.78%	105.51%	100.27%	83.25%	100.00%	-
DPS	0.84	1.23	0.00	1.54	2.05	3.07	0.00	-
YoY %	-31.71%	0.00%	0.00%	-24.88%	-33.22%	0.00%	-	-
Horiz. %	27.36%	40.07%	0.00%	50.16%	66.78%	100.00%	-	-
NAPS	2.5676	2.5232	2.3425	2.7138	2.6738	2.6367	2.6212	-1.36%
YoY %	1.76%	7.71%	-13.68%	1.50%	1.41%	0.59%	-	-
Horiz. %	97.96%	96.26%	89.37%	103.53%	102.01%	100.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.59	2.67	2.54	3.61	2.79	2.80	2.65	-
P/RPS	2.20	2.37	1.66	1.70	1.40	1.47	1.35	38.35%
YoY %	-7.17%	42.77%	-2.35%	21.43%	-4.76%	8.89%	-	-
Horiz. %	162.96%	175.56%	122.96%	125.93%	103.70%	108.89%	100.00%	-
P/EPS	82.57	403.77	27.29	11.77	9.57	11.59	9.14	332.02%
YoY %	-79.55%	1,379.55%	131.86%	22.99%	-17.43%	26.81%	-	-
Horiz. %	903.39%	4,417.61%	298.58%	128.77%	104.70%	126.81%	100.00%	-
EY	1.21	0.25	3.66	8.49	10.45	8.63	10.94	-76.86%
YoY %	384.00%	-93.17%	-56.89%	-18.76%	21.09%	-21.12%	-	-
Horiz. %	11.06%	2.29%	33.46%	77.61%	95.52%	78.88%	100.00%	-
DY	0.51	0.75	0.00	0.83	1.43	2.14	0.00	-
YoY %	-32.00%	0.00%	0.00%	-41.96%	-33.18%	0.00%	-	-
Horiz. %	23.83%	35.05%	0.00%	38.79%	66.82%	100.00%	-	-
P/NAPS	0.63	0.65	0.62	0.68	0.53	0.54	0.52	13.60%
YoY %	-3.08%	4.84%	-8.82%	28.30%	-1.85%	3.85%	-	-
Horiz. %	121.15%	125.00%	119.23%	130.77%	101.92%	103.85%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	19/11/20	26/08/20	11/06/20	19/02/20	21/11/19	27/08/19	29/05/19	-
Price	2.63	2.62	2.70	3.32	2.70	2.75	2.61	-
P/RPS	2.23	2.33	1.76	1.57	1.36	1.44	1.33	41.00%
YoY %	-4.29%	32.39%	12.10%	15.44%	-5.56%	8.27%	-	-
Horiz. %	167.67%	175.19%	132.33%	118.05%	102.26%	108.27%	100.00%	-
P/EPS	83.85	396.21	29.01	10.83	9.26	11.38	9.00	340.96%
YoY %	-78.84%	1,265.77%	167.87%	16.95%	-18.63%	26.44%	-	-
Horiz. %	931.67%	4,402.33%	322.33%	120.33%	102.89%	126.44%	100.00%	-
EY	1.19	0.25	3.45	9.23	10.80	8.79	11.11	-77.35%
YoY %	376.00%	-92.75%	-62.62%	-14.54%	22.87%	-20.88%	-	-
Horiz. %	10.71%	2.25%	31.05%	83.08%	97.21%	79.12%	100.00%	-
DY	0.51	0.76	0.00	0.90	1.48	2.18	0.00	-
YoY %	-32.89%	0.00%	0.00%	-39.19%	-32.11%	0.00%	-	-
Horiz. %	23.39%	34.86%	0.00%	41.28%	67.89%	100.00%	-	-
P/NAPS	0.64	0.64	0.66	0.63	0.52	0.53	0.51	16.29%
YoY %	0.00%	-3.03%	4.76%	21.15%	-1.89%	3.92%	-	-
Horiz. %	125.49%	125.49%	129.41%	123.53%	101.96%	103.92%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos