[IGBB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 268.77%
YoY- 1649.68%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,210,772 1,188,380 1,152,764 930,053 839,477 856,610 938,484 18.49%
PBT 441,009 445,152 416,412 351,405 71,317 84,784 71,520 235.89%
Tax -85,893 -89,466 -76,032 -112,080 -114,777 -47,116 -43,628 57.01%
NP 355,116 355,686 340,380 239,325 -43,460 37,668 27,892 444.40%
-
NP to SH 187,129 185,026 170,892 161,845 -95,894 -26,474 -31,828 -
-
Tax Rate 19.48% 20.10% 18.26% 31.89% 160.94% 55.57% 61.00% -
Total Cost 855,656 832,694 812,384 690,728 882,937 818,942 910,592 -4.05%
-
Net Worth 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 2.75%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 60,183 - - 151,392 23,699 - - -
Div Payout % 32.16% - - 93.54% 0.00% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 2.75%
NOSH 905,427 905,427 905,401 905,350 905,350 905,350 888,504 1.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 29.33% 29.93% 29.53% 25.73% -5.18% 4.40% 2.97% -
ROE 4.94% 4.92% 4.44% 4.28% -2.59% -0.74% -0.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 134.12 131.58 127.57 104.44 94.46 96.87 106.46 16.63%
EPS 20.73 20.48 18.92 18.17 -10.79 -3.00 -3.60 -
DPS 6.67 0.00 0.00 17.00 2.67 0.00 0.00 -
NAPS 4.20 4.1679 4.2578 4.2493 4.1612 4.056 4.1292 1.13%
Adjusted Per Share Value based on latest NOSH - 905,350
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.15 87.50 84.88 68.48 61.81 63.07 69.10 18.49%
EPS 13.78 13.62 12.58 11.92 -7.06 -1.95 -2.34 -
DPS 4.43 0.00 0.00 11.15 1.74 0.00 0.00 -
NAPS 2.7917 2.7717 2.8329 2.7863 2.7229 2.641 2.6801 2.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.24 2.28 2.31 1.96 1.90 2.05 2.77 -
P/RPS 1.67 1.73 1.81 1.88 2.01 2.12 2.60 -25.53%
P/EPS 10.81 11.13 12.21 10.78 -17.61 -68.48 -76.72 -
EY 9.25 8.99 8.19 9.27 -5.68 -1.46 -1.30 -
DY 2.98 0.00 0.00 8.67 1.40 0.00 0.00 -
P/NAPS 0.53 0.55 0.54 0.46 0.46 0.51 0.67 -14.45%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 -
Price 2.28 2.30 2.38 1.93 1.92 1.96 2.78 -
P/RPS 1.70 1.75 1.87 1.85 2.03 2.02 2.61 -24.84%
P/EPS 11.00 11.23 12.58 10.62 -17.79 -65.47 -77.00 -
EY 9.09 8.91 7.95 9.42 -5.62 -1.53 -1.30 -
DY 2.92 0.00 0.00 8.81 1.39 0.00 0.00 -
P/NAPS 0.54 0.55 0.56 0.45 0.46 0.48 0.67 -13.38%

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