[IGBB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -443.33%
YoY- -465.25%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 594,190 288,191 930,053 629,608 428,305 234,621 1,016,417 -30.15%
PBT 222,576 104,103 351,405 53,488 42,392 17,880 147,663 31.56%
Tax -44,733 -19,008 -112,080 -86,083 -23,558 -10,907 -48,868 -5.73%
NP 177,843 85,095 239,325 -32,595 18,834 6,973 98,795 48.13%
-
NP to SH 92,513 42,723 161,845 -71,921 -13,237 -7,957 9,250 366.16%
-
Tax Rate 20.10% 18.26% 31.89% 160.94% 55.57% 61.00% 33.09% -
Total Cost 416,347 203,096 690,728 662,203 409,471 227,648 917,622 -41.03%
-
Net Worth 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 5.48%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 151,392 17,774 - - 16,963 -
Div Payout % - - 93.54% 0.00% - - 183.39% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 5.48%
NOSH 905,427 905,401 905,350 905,350 905,350 888,504 888,502 1.26%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 29.93% 29.53% 25.73% -5.18% 4.40% 2.97% 9.72% -
ROE 2.46% 1.11% 4.28% -1.94% -0.37% -0.22% 0.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.79 31.89 104.44 70.84 48.43 26.62 119.83 -33.02%
EPS 10.24 4.73 18.17 -8.09 -1.50 -0.90 1.09 347.05%
DPS 0.00 0.00 17.00 2.00 0.00 0.00 2.00 -
NAPS 4.1679 4.2578 4.2493 4.1612 4.056 4.1292 4.0972 1.15%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.75 21.22 68.48 46.36 31.54 17.28 74.84 -30.15%
EPS 6.81 3.15 11.92 -5.30 -0.97 -0.59 0.68 366.57%
DPS 0.00 0.00 11.15 1.31 0.00 0.00 1.25 -
NAPS 2.7717 2.8329 2.7863 2.7229 2.641 2.6801 2.5588 5.48%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.28 2.31 1.96 1.90 2.05 2.77 2.58 -
P/RPS 3.47 7.24 1.88 2.68 4.23 10.41 2.15 37.71%
P/EPS 22.26 48.86 10.78 -23.48 -136.95 -306.87 236.58 -79.40%
EY 4.49 2.05 9.27 -4.26 -0.73 -0.33 0.42 387.39%
DY 0.00 0.00 8.67 1.05 0.00 0.00 0.78 -
P/NAPS 0.55 0.54 0.46 0.46 0.51 0.67 0.63 -8.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 2.30 2.38 1.93 1.92 1.96 2.78 2.60 -
P/RPS 3.50 7.46 1.85 2.71 4.05 10.45 2.17 37.65%
P/EPS 22.45 50.34 10.62 -23.73 -130.94 -307.98 238.41 -79.39%
EY 4.45 1.99 9.42 -4.21 -0.76 -0.32 0.42 384.48%
DY 0.00 0.00 8.81 1.04 0.00 0.00 0.77 -
P/NAPS 0.55 0.56 0.45 0.46 0.48 0.67 0.63 -8.67%

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