[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -53.02%
YoY- -95.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 629,608 428,305 234,621 1,016,417 739,750 459,949 291,422 67.04%
PBT 53,488 42,392 17,880 147,663 125,975 53,934 61,812 -9.18%
Tax -86,083 -23,558 -10,907 -48,868 -39,098 -17,975 -14,277 230.91%
NP -32,595 18,834 6,973 98,795 86,877 35,959 47,535 -
-
NP to SH -71,921 -13,237 -7,957 9,250 19,691 2,704 17,678 -
-
Tax Rate 160.94% 55.57% 61.00% 33.09% 31.04% 33.33% 23.10% -
Total Cost 662,203 409,471 227,648 917,622 652,873 423,990 243,887 94.50%
-
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 17,774 - - 16,963 8,370 8,178 - -
Div Payout % 0.00% - - 183.39% 42.51% 302.45% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
NOSH 905,350 905,350 888,504 888,502 888,502 888,501 888,501 1.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.18% 4.40% 2.97% 9.72% 11.74% 7.82% 16.31% -
ROE -1.94% -0.37% -0.22% 0.27% 0.58% 0.08% 0.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 70.84 48.43 26.62 119.83 88.38 56.24 38.35 50.49%
EPS -8.09 -1.50 -0.90 1.09 2.35 0.33 2.33 -
DPS 2.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 4.1612 4.056 4.1292 4.0972 4.0803 4.1038 4.1006 0.98%
Adjusted Per Share Value based on latest NOSH - 888,502
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 47.33 32.20 17.64 76.41 55.61 34.58 21.91 67.02%
EPS -5.41 -1.00 -0.60 0.70 1.48 0.20 1.33 -
DPS 1.34 0.00 0.00 1.28 0.63 0.61 0.00 -
NAPS 2.7802 2.6966 2.7365 2.6127 2.5676 2.5232 2.3425 12.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.90 2.05 2.77 2.58 2.59 2.67 2.54 -
P/RPS 2.68 4.23 10.41 2.15 2.93 4.75 6.62 -45.24%
P/EPS -23.48 -136.95 -306.87 236.58 110.09 807.54 109.18 -
EY -4.26 -0.73 -0.33 0.42 0.91 0.12 0.92 -
DY 1.05 0.00 0.00 0.78 0.39 0.37 0.00 -
P/NAPS 0.46 0.51 0.67 0.63 0.63 0.65 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 11/06/20 -
Price 1.92 1.96 2.78 2.60 2.63 2.62 2.70 -
P/RPS 2.71 4.05 10.45 2.17 2.98 4.66 7.04 -47.05%
P/EPS -23.73 -130.94 -307.98 238.41 111.79 792.42 116.05 -
EY -4.21 -0.76 -0.32 0.42 0.89 0.13 0.86 -
DY 1.04 0.00 0.00 0.77 0.38 0.38 0.00 -
P/NAPS 0.46 0.48 0.67 0.63 0.64 0.64 0.66 -21.37%

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