[IGBB] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 3.45%
YoY- 96.03%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,643,393 1,626,464 1,665,824 1,596,933 1,564,537 1,556,616 1,584,248 2.46%
PBT 778,893 850,328 1,097,352 614,327 603,313 634,614 539,976 27.57%
Tax -128,338 -120,512 -131,560 -113,411 -116,025 -114,592 -116,628 6.56%
NP 650,554 729,816 965,792 500,916 487,288 520,022 423,348 33.06%
-
NP to SH 445,606 521,030 741,356 311,911 301,522 336,224 224,272 57.84%
-
Tax Rate 16.48% 14.17% 11.99% 18.46% 19.23% 18.06% 21.60% -
Total Cost 992,838 896,648 700,032 1,096,017 1,077,249 1,036,594 1,160,900 -9.87%
-
Net Worth 4,237,213 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.98%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 213,039 - - 94,477 126,000 - - -
Div Payout % 47.81% - - 30.29% 41.79% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,237,213 4,264,144 4,189,285 4,025,162 4,013,162 3,971,086 3,828,259 6.98%
NOSH 1,331,494 1,358,141 1,358,141 1,358,141 1,358,141 1,358,141 905,427 29.22%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 39.59% 44.87% 57.98% 31.37% 31.15% 33.41% 26.72% -
ROE 10.52% 12.22% 17.70% 7.75% 7.51% 8.47% 5.86% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 123.42 120.91 123.63 118.32 115.89 115.27 175.85 -20.97%
EPS 33.47 38.74 55.04 23.11 22.33 24.90 24.88 21.79%
DPS 16.00 0.00 0.00 7.00 9.33 0.00 0.00 -
NAPS 3.1823 3.1698 3.1091 2.9823 2.9727 2.9407 4.2494 -17.49%
Adjusted Per Share Value based on latest NOSH - 1,358,141
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 123.55 122.28 125.24 120.06 117.62 117.03 119.10 2.46%
EPS 33.50 39.17 55.74 23.45 22.67 25.28 16.86 57.85%
DPS 16.02 0.00 0.00 7.10 9.47 0.00 0.00 -
NAPS 3.1855 3.2058 3.1495 3.0261 3.0171 2.9855 2.8781 6.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.65 2.52 2.45 2.20 2.13 2.00 3.10 -
P/RPS 2.15 2.08 1.98 1.86 1.84 1.74 1.76 14.23%
P/EPS 7.92 6.51 4.45 9.52 9.54 8.03 12.45 -25.97%
EY 12.63 15.37 22.46 10.50 10.49 12.45 8.03 35.13%
DY 6.04 0.00 0.00 3.18 4.38 0.00 0.00 -
P/NAPS 0.83 0.80 0.79 0.74 0.72 0.68 0.73 8.91%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 28/05/24 29/02/24 28/11/23 30/08/23 29/05/23 -
Price 2.63 2.69 2.46 2.38 2.35 2.06 2.98 -
P/RPS 2.13 2.22 1.99 2.01 2.03 1.79 1.69 16.63%
P/EPS 7.86 6.95 4.47 10.30 10.52 8.27 11.97 -24.39%
EY 12.72 14.40 22.37 9.71 9.50 12.09 8.35 32.29%
DY 6.08 0.00 0.00 2.94 3.97 0.00 0.00 -
P/NAPS 0.83 0.85 0.79 0.80 0.79 0.70 0.70 11.99%

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