[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.27%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 739,750 459,949 291,422 1,442,672 1,015,181 650,824 333,763 69.74%
PBT 125,975 53,934 61,812 463,099 332,436 198,459 109,814 9.55%
Tax -39,098 -17,975 -14,277 -96,906 -78,585 -53,529 -30,467 18.03%
NP 86,877 35,959 47,535 366,193 253,851 144,930 79,347 6.21%
-
NP to SH 19,691 2,704 17,678 208,665 148,764 82,309 49,447 -45.78%
-
Tax Rate 31.04% 33.33% 23.10% 20.93% 23.64% 26.97% 27.74% -
Total Cost 652,873 423,990 243,887 1,076,479 761,330 505,894 254,416 87.11%
-
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,370 8,178 - 20,418 20,414 20,439 - -
Div Payout % 42.51% 302.45% - 9.79% 13.72% 24.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
NOSH 888,502 888,501 888,501 690,152 689,828 689,572 689,572 18.35%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.74% 7.82% 16.31% 25.38% 25.01% 22.27% 23.77% -
ROE 0.58% 0.08% 0.57% 5.78% 4.18% 2.35% 1.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 88.38 56.24 38.35 211.97 149.19 95.52 48.91 48.19%
EPS 2.35 0.33 2.33 30.66 21.86 12.08 7.25 -52.71%
DPS 1.00 1.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 4.0803 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 -13.88%
Adjusted Per Share Value based on latest NOSH - 690,152
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.47 33.87 21.46 106.22 74.75 47.92 24.57 69.77%
EPS 1.45 0.20 1.30 15.36 10.95 6.06 3.64 -45.77%
DPS 0.62 0.60 0.00 1.50 1.50 1.50 0.00 -
NAPS 2.5147 2.4712 2.2942 2.6579 2.6187 2.5823 2.5671 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.59 2.67 2.54 3.61 2.79 2.80 2.65 -
P/RPS 2.93 4.75 6.62 1.70 1.87 2.93 5.42 -33.56%
P/EPS 110.09 807.54 109.18 11.77 12.76 23.18 36.57 108.07%
EY 0.91 0.12 0.92 8.49 7.84 4.31 2.73 -51.82%
DY 0.39 0.37 0.00 0.83 1.08 1.07 0.00 -
P/NAPS 0.63 0.65 0.62 0.68 0.53 0.54 0.52 13.60%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 -
Price 2.63 2.62 2.70 3.32 2.70 2.75 2.61 -
P/RPS 2.98 4.66 7.04 1.57 1.81 2.88 5.34 -32.14%
P/EPS 111.79 792.42 116.05 10.83 12.35 22.76 36.02 112.32%
EY 0.89 0.13 0.86 9.23 8.10 4.39 2.78 -53.10%
DY 0.38 0.38 0.00 0.90 1.11 1.09 0.00 -
P/NAPS 0.64 0.64 0.66 0.63 0.52 0.53 0.51 16.29%

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