[IGBB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 39.81%
YoY- 554.23%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,475,388 1,399,141 1,291,270 1,208,524 1,095,938 983,623 930,053 36.13%
PBT 515,870 452,030 421,139 628,674 531,589 437,628 351,405 29.25%
Tax -105,416 -103,002 -92,853 -90,417 -133,255 -120,181 -112,080 -4.01%
NP 410,454 349,028 328,286 538,257 398,334 317,447 239,325 43.42%
-
NP to SH 234,713 172,459 159,114 374,113 267,595 212,525 161,845 28.20%
-
Tax Rate 20.43% 22.79% 22.05% 14.38% 25.07% 27.46% 31.89% -
Total Cost 1,064,934 1,050,113 962,984 670,267 697,604 666,176 690,728 33.56%
-
Net Worth 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3.27%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 45,137 45,137 45,137 89,664 151,173 151,173 151,173 -55.42%
Div Payout % 19.23% 26.17% 28.37% 23.97% 56.49% 71.13% 93.41% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 3,847,505 3,784,188 3.27%
NOSH 1,358,141 905,427 905,427 905,427 905,427 905,401 905,350 31.14%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 27.82% 24.95% 25.42% 44.54% 36.35% 32.27% 25.73% -
ROE 5.91% 4.50% 4.21% 9.87% 7.11% 5.52% 4.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 109.26 155.31 142.62 133.87 121.34 108.85 104.44 3.06%
EPS 17.38 19.14 17.57 41.44 29.63 23.52 18.17 -2.92%
DPS 3.34 5.00 5.00 10.00 17.00 16.73 17.00 -66.30%
NAPS 2.9407 4.2494 4.1719 4.20 4.1679 4.2578 4.2493 -21.81%
Adjusted Per Share Value based on latest NOSH - 905,427
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 110.92 105.19 97.08 90.86 82.39 73.95 69.92 36.13%
EPS 17.65 12.97 11.96 28.13 20.12 15.98 12.17 28.21%
DPS 3.39 3.39 3.39 6.74 11.37 11.37 11.37 -55.46%
NAPS 2.9855 2.8781 2.8397 2.8505 2.83 2.8925 2.8449 3.27%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.00 3.10 2.32 2.24 2.28 2.31 1.96 -
P/RPS 1.83 2.00 1.63 1.67 1.88 2.12 1.88 -1.78%
P/EPS 11.51 16.19 13.20 5.41 7.70 9.82 10.78 4.47%
EY 8.69 6.18 7.57 18.50 12.99 10.18 9.27 -4.22%
DY 1.67 1.61 2.16 4.46 7.46 7.24 8.67 -66.74%
P/NAPS 0.68 0.73 0.56 0.53 0.55 0.54 0.46 29.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 22/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 2.06 2.98 2.54 2.28 2.30 2.38 1.93 -
P/RPS 1.89 1.92 1.78 1.70 1.90 2.19 1.85 1.44%
P/EPS 11.85 15.57 14.45 5.50 7.76 10.12 10.62 7.60%
EY 8.44 6.42 6.92 18.18 12.88 9.88 9.42 -7.08%
DY 1.62 1.68 1.97 4.39 7.39 7.03 8.81 -67.76%
P/NAPS 0.70 0.70 0.61 0.54 0.55 0.56 0.45 34.36%

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