[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -186.02%
YoY- -145.01%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 930,053 629,608 428,305 234,621 1,016,417 739,750 459,949 59.70%
PBT 351,405 53,488 42,392 17,880 147,663 125,975 53,934 247.65%
Tax -112,080 -86,083 -23,558 -10,907 -48,868 -39,098 -17,975 237.64%
NP 239,325 -32,595 18,834 6,973 98,795 86,877 35,959 252.60%
-
NP to SH 161,845 -71,921 -13,237 -7,957 9,250 19,691 2,704 1418.76%
-
Tax Rate 31.89% 160.94% 55.57% 61.00% 33.09% 31.04% 33.33% -
Total Cost 690,728 662,203 409,471 227,648 917,622 652,873 423,990 38.32%
-
Net Worth 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 8.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 151,392 17,774 - - 16,963 8,370 8,178 596.08%
Div Payout % 93.54% 0.00% - - 183.39% 42.51% 302.45% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 8.30%
NOSH 905,350 905,350 905,350 888,504 888,502 888,502 888,501 1.25%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.73% -5.18% 4.40% 2.97% 9.72% 11.74% 7.82% -
ROE 4.28% -1.94% -0.37% -0.22% 0.27% 0.58% 0.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 104.44 70.84 48.43 26.62 119.83 88.38 56.24 50.91%
EPS 18.17 -8.09 -1.50 -0.90 1.09 2.35 0.33 1336.77%
DPS 17.00 2.00 0.00 0.00 2.00 1.00 1.00 557.74%
NAPS 4.2493 4.1612 4.056 4.1292 4.0972 4.0803 4.1038 2.34%
Adjusted Per Share Value based on latest NOSH - 888,504
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.92 47.33 32.20 17.64 76.41 55.61 34.58 59.69%
EPS 12.17 -5.41 -1.00 -0.60 0.70 1.48 0.20 1435.52%
DPS 11.38 1.34 0.00 0.00 1.28 0.63 0.61 599.67%
NAPS 2.8449 2.7802 2.6966 2.7365 2.6127 2.5676 2.5232 8.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.96 1.90 2.05 2.77 2.58 2.59 2.67 -
P/RPS 1.88 2.68 4.23 10.41 2.15 2.93 4.75 -46.00%
P/EPS 10.78 -23.48 -136.95 -306.87 236.58 110.09 807.54 -94.32%
EY 9.27 -4.26 -0.73 -0.33 0.42 0.91 0.12 1699.53%
DY 8.67 1.05 0.00 0.00 0.78 0.39 0.37 714.17%
P/NAPS 0.46 0.46 0.51 0.67 0.63 0.63 0.65 -20.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 -
Price 1.93 1.92 1.96 2.78 2.60 2.63 2.62 -
P/RPS 1.85 2.71 4.05 10.45 2.17 2.98 4.66 -45.89%
P/EPS 10.62 -23.73 -130.94 -307.98 238.41 111.79 792.42 -94.31%
EY 9.42 -4.21 -0.76 -0.32 0.42 0.89 0.13 1624.58%
DY 8.81 1.04 0.00 0.00 0.77 0.38 0.38 708.42%
P/NAPS 0.45 0.46 0.48 0.67 0.63 0.64 0.64 -20.87%

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