[ICON] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 55.18%
YoY- 781.42%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 282,567 305,960 314,735 316,864 300,884 274,601 239,896 11.49%
PBT 200,367 42,332 51,526 58,780 43,983 37,968 20,730 351.88%
Tax -25,249 -13,099 -14,476 -14,588 -11,972 -14,271 -11,614 67.58%
NP 175,118 29,233 37,050 44,192 32,011 23,697 9,116 613.42%
-
NP to SH 171,559 25,602 32,323 39,693 25,579 15,904 1,958 1856.72%
-
Tax Rate 12.60% 30.94% 28.09% 24.82% 27.22% 37.59% 56.03% -
Total Cost 107,449 276,727 277,685 272,672 268,873 250,904 230,780 -39.84%
-
Net Worth 366,477 394,324 386,191 378,018 376,460 368,072 353,068 2.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 18,121 - - - - - - -
Div Payout % 10.56% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 366,477 394,324 386,191 378,018 376,460 368,072 353,068 2.50%
NOSH 2,704,838 2,704,838 2,704,838 2,704,838 2,703,188 2,703,188 2,703,188 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.97% 9.55% 11.77% 13.95% 10.64% 8.63% 3.80% -
ROE 46.81% 6.49% 8.37% 10.50% 6.79% 4.32% 0.55% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.45 11.31 11.64 11.72 11.16 10.19 8.92 11.09%
EPS 6.34 0.95 1.20 1.47 0.95 0.59 0.07 1900.30%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1458 0.1428 0.1398 0.1396 0.1366 0.1313 2.11%
Adjusted Per Share Value based on latest NOSH - 2,704,838
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.41 49.17 50.58 50.92 48.36 44.13 38.55 11.50%
EPS 27.57 4.11 5.19 6.38 4.11 2.56 0.31 1876.21%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.6337 0.6207 0.6075 0.605 0.5915 0.5674 2.51%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.095 0.09 0.105 0.105 0.10 0.10 -
P/RPS 0.91 0.84 0.77 0.90 0.94 0.98 1.12 -12.89%
P/EPS 1.50 10.04 7.53 7.15 11.07 16.94 137.34 -95.03%
EY 66.77 9.96 13.28 13.98 9.03 5.90 0.73 1913.41%
DY 7.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.63 0.75 0.75 0.73 0.76 -5.32%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 28/02/22 28/10/21 25/08/21 -
Price 0.12 0.145 0.105 0.10 0.115 0.125 0.095 -
P/RPS 1.15 1.28 0.90 0.85 1.03 1.23 1.06 5.56%
P/EPS 1.89 15.32 8.79 6.81 12.12 21.18 130.47 -94.01%
EY 52.86 6.53 11.38 14.68 8.25 4.72 0.77 1563.71%
DY 5.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.74 0.72 0.82 0.92 0.72 15.13%

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