[IGBB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.59%
YoY- 636.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,291,270 1,210,772 1,188,380 1,152,764 930,053 839,477 856,610 31.37%
PBT 421,139 441,009 445,152 416,412 351,405 71,317 84,784 190.27%
Tax -93,153 -85,893 -89,466 -76,032 -112,080 -114,777 -47,116 57.33%
NP 327,986 355,116 355,686 340,380 239,325 -43,460 37,668 321.57%
-
NP to SH 159,114 187,129 185,026 170,892 161,845 -95,894 -26,474 -
-
Tax Rate 22.12% 19.48% 20.10% 18.26% 31.89% 160.94% 55.57% -
Total Cost 963,284 855,656 832,694 812,384 690,728 882,937 818,942 11.39%
-
Net Worth 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 45,270 60,183 - - 151,392 23,699 - -
Div Payout % 28.45% 32.16% - - 93.54% 0.00% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3.49%
NOSH 905,427 905,427 905,427 905,401 905,350 905,350 905,350 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.40% 29.33% 29.93% 29.53% 25.73% -5.18% 4.40% -
ROE 4.21% 4.94% 4.92% 4.44% 4.28% -2.59% -0.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 142.62 134.12 131.58 127.57 104.44 94.46 96.87 29.32%
EPS 17.63 20.73 20.48 18.92 18.17 -10.79 -3.00 -
DPS 5.00 6.67 0.00 0.00 17.00 2.67 0.00 -
NAPS 4.1719 4.20 4.1679 4.2578 4.2493 4.1612 4.056 1.89%
Adjusted Per Share Value based on latest NOSH - 905,401
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.08 89.15 87.50 84.88 68.48 61.81 63.07 31.37%
EPS 11.72 13.78 13.62 12.58 11.92 -7.06 -1.95 -
DPS 3.33 4.43 0.00 0.00 11.15 1.74 0.00 -
NAPS 2.7812 2.7917 2.7717 2.8329 2.7863 2.7229 2.641 3.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.32 2.24 2.28 2.31 1.96 1.90 2.05 -
P/RPS 1.63 1.67 1.73 1.81 1.88 2.01 2.12 -16.03%
P/EPS 13.20 10.81 11.13 12.21 10.78 -17.61 -68.48 -
EY 7.57 9.25 8.99 8.19 9.27 -5.68 -1.46 -
DY 2.16 2.98 0.00 0.00 8.67 1.40 0.00 -
P/NAPS 0.56 0.53 0.55 0.54 0.46 0.46 0.51 6.41%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 -
Price 2.54 2.28 2.30 2.38 1.93 1.92 1.96 -
P/RPS 1.78 1.70 1.75 1.87 1.85 2.03 2.02 -8.06%
P/EPS 14.45 11.00 11.23 12.58 10.62 -17.79 -65.47 -
EY 6.92 9.09 8.91 7.95 9.42 -5.62 -1.53 -
DY 1.97 2.92 0.00 0.00 8.81 1.39 0.00 -
P/NAPS 0.61 0.54 0.55 0.56 0.45 0.46 0.48 17.27%

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