[IGBB] QoQ TTM Result on 30-Jun-2023 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

30-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 36.1%

YoY- -12.29%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
TTM Result
Revenue	1,617,327	1,596,933	1,556,594	1,475,388	1,399,141	1,291,270	1,208,524	21.41%
YoY %	1.28%	2.59%	5.50%	5.45%	8.35%	6.85%	-	-
Horiz. %	133.83%	132.14%	128.80%	122.08%	115.77%	106.85%	100.00%	-
PBT	753,671	614,327	542,867	515,870	452,030	421,139	628,674	12.83%
YoY %	22.68%	13.16%	5.23%	14.12%	7.34%	-33.01%	-	-
Horiz. %	119.88%	97.72%	86.35%	82.06%	71.90%	66.99%	100.00%	-
Tax	-117,144	-113,411	-115,452	-105,416	-103,002	-92,853	-90,417	18.82%
YoY %	-3.29%	1.77%	-9.52%	-2.34%	-10.93%	-2.69%	-	-
Horiz. %	129.56%	125.43%	127.69%	116.59%	113.92%	102.69%	100.00%	-
NP	636,527	500,916	427,415	410,454	349,028	328,286	538,257	11.81%
YoY %	27.07%	17.20%	4.13%	17.60%	6.32%	-39.01%	-	-
Horiz. %	118.26%	93.06%	79.41%	76.26%	64.84%	60.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,182	311,911	244,909	234,713	172,459	159,114	374,113	11.60%
YoY %	41.44%	27.36%	4.34%	36.10%	8.39%	-57.47%	-	-
Horiz. %	117.93%	83.37%	65.46%	62.74%	46.10%	42.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.54%	18.46%	21.27%	20.43%	22.79%	22.05%	14.38%	-
YoY %	-15.82%	-13.21%	4.11%	-10.36%	3.36%	53.34%	-	-
Horiz. %	108.07%	128.37%	147.91%	142.07%	158.48%	153.34%	100.00%	-
Total Cost	980,800	1,096,017	1,129,179	1,064,934	1,050,113	962,984	670,267	28.86%
YoY %	-10.51%	-2.94%	6.03%	1.41%	9.05%	43.67%	-	-
Horiz. %	146.33%	163.52%	168.47%	158.88%	156.67%	143.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,189,285	4,025,162	4,013,162	3,971,086	3,828,259	3,777,250	3,791,541	6.87%
YoY %	4.08%	0.30%	1.06%	3.73%	1.35%	-0.38%	-	-
Horiz. %	110.49%	106.16%	105.85%	104.74%	100.97%	99.62%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	94,500	94,500	94,500	45,137	45,137	45,137	89,664	3.56%
YoY %	0.00%	0.00%	109.36%	0.00%	0.00%	-49.66%	-	-
Horiz. %	105.39%	105.39%	105.39%	50.34%	50.34%	50.34%	100.00%	-
Div Payout %	21.42%	30.30%	38.59%	19.23%	26.17%	28.37%	23.97%	-
YoY %	-29.31%	-21.48%	100.68%	-26.52%	-7.75%	18.36%	-	-
Horiz. %	89.36%	126.41%	160.99%	80.23%	109.18%	118.36%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	4,189,285	4,025,162	4,013,162	3,971,086	3,828,259	3,777,250	3,791,541	6.87%
YoY %	4.08%	0.30%	1.06%	3.73%	1.35%	-0.38%	-	-
Horiz. %	110.49%	106.16%	105.85%	104.74%	100.97%	99.62%	100.00%	-
NOSH	1,358,141	1,358,141	1,358,141	1,358,141	905,427	905,427	905,427	31.00%
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	39.36%	31.37%	27.46%	27.82%	24.95%	25.42%	44.54%	-
YoY %	25.47%	14.24%	-1.29%	11.50%	-1.85%	-42.93%	-	-
Horiz. %	88.37%	70.43%	61.65%	62.46%	56.02%	57.07%	100.00%	-
ROE	10.53%	7.75%	6.10%	5.91%	4.50%	4.21%	9.87%	-
YoY %	35.87%	27.05%	3.21%	31.33%	6.89%	-57.35%	-	-
Horiz. %	106.69%	78.52%	61.80%	59.88%	45.59%	42.65%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	120.03	118.32	115.30	109.26	155.31	142.62	133.87	-7.01%
YoY %	1.45%	2.62%	5.53%	-29.65%	8.90%	6.54%	-	-
Horiz. %	89.66%	88.38%	86.13%	81.62%	116.02%	106.54%	100.00%	-
EPS	32.74	23.11	18.14	17.38	19.14	17.57	41.44	-14.52%
YoY %	41.67%	27.40%	4.37%	-9.20%	8.94%	-57.60%	-	-
Horiz. %	79.01%	55.77%	43.77%	41.94%	46.19%	42.40%	100.00%	-
DPS	7.00	7.00	7.00	3.34	5.00	5.00	10.00	-21.14%
YoY %	0.00%	0.00%	109.58%	-33.20%	0.00%	-50.00%	-	-
Horiz. %	70.00%	70.00%	70.00%	33.40%	50.00%	50.00%	100.00%	-
NAPS	3.1091	2.9823	2.9727	2.9407	4.2494	4.1719	4.20	-18.15%
YoY %	4.25%	0.32%	1.09%	-30.80%	1.86%	-0.67%	-	-
Horiz. %	74.03%	71.01%	70.78%	70.02%	101.18%	99.33%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,358,141
RPS	119.08	117.58	114.61	108.63	103.02	95.08	88.98	21.41%
YoY %	1.28%	2.59%	5.50%	5.45%	8.35%	6.86%	-	-
Horiz. %	133.83%	132.14%	128.80%	122.08%	115.78%	106.86%	100.00%	-
EPS	32.48	22.97	18.03	17.28	12.70	11.72	27.55	11.58%
YoY %	41.40%	27.40%	4.34%	36.06%	8.36%	-57.46%	-	-
Horiz. %	117.89%	83.38%	65.44%	62.72%	46.10%	42.54%	100.00%	-
DPS	6.96	6.96	6.96	3.32	3.32	3.32	6.60	3.60%
YoY %	0.00%	0.00%	109.64%	0.00%	0.00%	-49.70%	-	-
Horiz. %	105.45%	105.45%	105.45%	50.30%	50.30%	50.30%	100.00%	-
NAPS	3.0846	2.9637	2.9549	2.9239	2.8187	2.7812	2.7917	6.87%
YoY %	4.08%	0.30%	1.06%	3.73%	1.35%	-0.38%	-	-
Horiz. %	110.49%	106.16%	105.85%	104.74%	100.97%	99.62%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	2.45	2.20	2.13	2.00	3.10	2.32	2.24	-
P/RPS	2.04	1.86	1.85	1.83	2.00	1.63	1.67	14.25%
YoY %	9.68%	0.54%	1.09%	-8.50%	22.70%	-2.40%	-	-
Horiz. %	122.16%	111.38%	110.78%	109.58%	119.76%	97.60%	100.00%	-
P/EPS	7.48	9.52	11.74	11.51	16.19	13.20	5.41	24.08%
YoY %	-21.43%	-18.91%	2.00%	-28.91%	22.65%	143.99%	-	-
Horiz. %	138.26%	175.97%	217.01%	212.75%	299.26%	243.99%	100.00%	-
EY	13.36	10.50	8.52	8.69	6.18	7.57	18.50	-19.49%
YoY %	27.24%	23.24%	-1.96%	40.61%	-18.36%	-59.08%	-	-
Horiz. %	72.22%	56.76%	46.05%	46.97%	33.41%	40.92%	100.00%	-
DY	2.86	3.18	3.29	1.67	1.61	2.16	4.46	-25.61%
YoY %	-10.06%	-3.34%	97.01%	3.73%	-25.46%	-51.57%	-	-
Horiz. %	64.13%	71.30%	73.77%	37.44%	36.10%	48.43%	100.00%	-
P/NAPS	0.79	0.74	0.72	0.68	0.73	0.56	0.53	30.45%
YoY %	6.76%	2.78%	5.88%	-6.85%	30.36%	5.66%	-	-
Horiz. %	149.06%	139.62%	135.85%	128.30%	137.74%	105.66%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	28/05/24	29/02/24	28/11/23	30/08/23	29/05/23	22/02/23	29/11/22	-
Price	2.46	2.38	2.35	2.06	2.98	2.54	2.28	-
P/RPS	2.05	2.01	2.04	1.89	1.92	1.78	1.70	13.28%
YoY %	1.99%	-1.47%	7.94%	-1.56%	7.87%	4.71%	-	-
Horiz. %	120.59%	118.24%	120.00%	111.18%	112.94%	104.71%	100.00%	-
P/EPS	7.51	10.30	12.95	11.85	15.57	14.45	5.50	23.05%
YoY %	-27.09%	-20.46%	9.28%	-23.89%	7.75%	162.73%	-	-
Horiz. %	136.55%	187.27%	235.45%	215.45%	283.09%	262.73%	100.00%	-
EY	13.31	9.71	7.72	8.44	6.42	6.92	18.18	-18.75%
YoY %	37.08%	25.78%	-8.53%	31.46%	-7.23%	-61.94%	-	-
Horiz. %	73.21%	53.41%	42.46%	46.42%	35.31%	38.06%	100.00%	-
DY	2.85	2.94	2.98	1.62	1.68	1.97	4.39	-25.00%
YoY %	-3.06%	-1.34%	83.95%	-3.57%	-14.72%	-55.13%	-	-
Horiz. %	64.92%	66.97%	67.88%	36.90%	38.27%	44.87%	100.00%	-
P/NAPS	0.79	0.80	0.79	0.70	0.70	0.61	0.54	28.84%
YoY %	-1.25%	1.27%	12.86%	0.00%	14.75%	12.96%	-	-
Horiz. %	146.30%	148.15%	146.30%	129.63%	129.63%	112.96%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos