[IGBB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -64.77%
YoY- -95.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 839,477 856,610 938,484 1,016,417 986,333 919,898 1,165,688 -19.64%
PBT 71,317 84,784 71,520 147,663 167,966 107,868 247,248 -56.31%
Tax -114,777 -47,116 -43,628 -48,868 -52,130 -35,950 -57,108 59.19%
NP -43,460 37,668 27,892 98,795 115,836 71,918 190,140 -
-
NP to SH -95,894 -26,474 -31,828 9,250 26,254 5,408 70,712 -
-
Tax Rate 160.94% 55.57% 61.00% 33.09% 31.04% 33.33% 23.10% -
Total Cost 882,937 818,942 910,592 917,622 870,497 847,980 975,548 -6.42%
-
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 23,699 - - 16,963 11,160 16,356 - -
Div Payout % 0.00% - - 183.39% 42.51% 302.45% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
NOSH 905,350 905,350 888,504 888,502 888,502 888,501 888,501 1.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.18% 4.40% 2.97% 9.72% 11.74% 7.82% 16.31% -
ROE -2.59% -0.74% -0.87% 0.27% 0.77% 0.16% 2.27% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 94.46 96.87 106.46 119.83 117.84 112.48 153.41 -27.60%
EPS -10.79 -3.00 -3.60 1.09 3.13 0.66 9.32 -
DPS 2.67 0.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 4.1612 4.056 4.1292 4.0972 4.0803 4.1038 4.1006 0.98%
Adjusted Per Share Value based on latest NOSH - 888,502
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.11 64.40 70.56 76.41 74.15 69.16 87.64 -19.64%
EPS -7.21 -1.99 -2.39 0.70 1.97 0.41 5.32 -
DPS 1.78 0.00 0.00 1.28 0.84 1.23 0.00 -
NAPS 2.7802 2.6966 2.7365 2.6127 2.5676 2.5232 2.3425 12.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.90 2.05 2.77 2.58 2.59 2.67 2.54 -
P/RPS 2.01 2.12 2.60 2.15 2.20 2.37 1.66 13.59%
P/EPS -17.61 -68.48 -76.72 236.58 82.57 403.77 27.29 -
EY -5.68 -1.46 -1.30 0.42 1.21 0.25 3.66 -
DY 1.40 0.00 0.00 0.78 0.51 0.75 0.00 -
P/NAPS 0.46 0.51 0.67 0.63 0.63 0.65 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 11/06/20 -
Price 1.92 1.96 2.78 2.60 2.63 2.62 2.70 -
P/RPS 2.03 2.02 2.61 2.17 2.23 2.33 1.76 9.97%
P/EPS -17.79 -65.47 -77.00 238.41 83.85 396.21 29.01 -
EY -5.62 -1.53 -1.30 0.42 1.19 0.25 3.45 -
DY 1.39 0.00 0.00 0.77 0.51 0.76 0.00 -
P/NAPS 0.46 0.48 0.67 0.63 0.64 0.64 0.66 -21.37%

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