[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.37%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,173,403 778,308 396,062 1,291,270 908,079 594,190 288,191 154.76%
PBT 452,485 317,307 134,994 421,139 330,757 222,576 104,103 166.09%
Tax -87,019 -57,296 -29,157 -93,153 -64,420 -44,733 -19,008 175.45%
NP 365,466 260,011 105,837 327,986 266,337 177,843 85,095 163.98%
-
NP to SH 226,142 168,112 56,068 159,114 140,347 92,513 42,723 203.41%
-
Tax Rate 19.23% 18.06% 21.60% 22.12% 19.48% 20.10% 18.26% -
Total Cost 807,937 518,297 290,225 963,284 641,742 416,347 203,096 150.85%
-
Net Worth 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 2.84%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 94,500 - - 45,270 45,137 - - -
Div Payout % 41.79% - - 28.45% 32.16% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 2.84%
NOSH 1,358,141 1,358,141 905,427 905,427 905,427 905,427 905,401 31.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.15% 33.41% 26.72% 25.40% 29.33% 29.93% 29.53% -
ROE 5.64% 4.23% 1.46% 4.21% 3.70% 2.46% 1.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 86.92 57.64 43.96 142.62 100.59 65.79 31.89 95.00%
EPS 16.75 12.45 6.22 17.63 15.55 10.24 4.73 132.14%
DPS 7.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.9727 2.9407 4.2494 4.1719 4.20 4.1679 4.2578 -21.28%
Adjusted Per Share Value based on latest NOSH - 905,427
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 88.22 58.51 29.78 97.08 68.27 44.67 21.67 154.74%
EPS 17.00 12.64 4.22 11.96 10.55 6.96 3.21 203.52%
DPS 7.10 0.00 0.00 3.40 3.39 0.00 0.00 -
NAPS 3.0171 2.9855 2.8781 2.8397 2.8505 2.83 2.8925 2.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.13 2.00 3.10 2.32 2.24 2.28 2.31 -
P/RPS 2.45 3.47 7.05 1.63 2.23 3.47 7.24 -51.40%
P/EPS 12.72 16.07 49.81 13.20 14.41 22.26 48.86 -59.19%
EY 7.86 6.22 2.01 7.57 6.94 4.49 2.05 144.76%
DY 3.29 0.00 0.00 2.16 2.23 0.00 0.00 -
P/NAPS 0.72 0.68 0.73 0.56 0.53 0.55 0.54 21.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 29/05/23 22/02/23 29/11/22 29/08/22 30/05/22 -
Price 2.35 2.06 2.98 2.54 2.28 2.30 2.38 -
P/RPS 2.70 3.57 6.78 1.78 2.27 3.50 7.46 -49.18%
P/EPS 14.03 16.55 47.88 14.45 14.67 22.45 50.34 -57.29%
EY 7.13 6.04 2.09 6.92 6.82 4.45 1.99 133.96%
DY 2.98 0.00 0.00 1.97 2.19 0.00 0.00 -
P/NAPS 0.79 0.70 0.70 0.61 0.54 0.55 0.56 25.75%

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