[IGBB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 4.34%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,596,933 1,556,594 1,475,388 1,399,141 1,291,270 1,208,524 1,095,938 28.44%
PBT 614,327 542,867 515,870 452,030 421,139 628,674 531,589 10.09%
Tax -113,411 -115,452 -105,416 -103,002 -92,853 -90,417 -133,255 -10.16%
NP 500,916 427,415 410,454 349,028 328,286 538,257 398,334 16.45%
-
NP to SH 311,911 244,909 234,713 172,459 159,114 374,113 267,595 10.72%
-
Tax Rate 18.46% 21.27% 20.43% 22.79% 22.05% 14.38% 25.07% -
Total Cost 1,096,017 1,129,179 1,064,934 1,050,113 962,984 670,267 697,604 35.03%
-
Net Worth 4,025,162 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 4.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 94,500 94,500 45,137 45,137 45,137 89,664 151,173 -26.82%
Div Payout % 30.30% 38.59% 19.23% 26.17% 28.37% 23.97% 56.49% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,025,162 4,013,162 3,971,086 3,828,259 3,777,250 3,791,541 3,764,326 4.55%
NOSH 1,358,141 1,358,141 1,358,141 905,427 905,427 905,427 905,427 30.94%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 31.37% 27.46% 27.82% 24.95% 25.42% 44.54% 36.35% -
ROE 7.75% 6.10% 5.91% 4.50% 4.21% 9.87% 7.11% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 118.32 115.30 109.26 155.31 142.62 133.87 121.34 -1.66%
EPS 23.11 18.14 17.38 19.14 17.57 41.44 29.63 -15.23%
DPS 7.00 7.00 3.34 5.00 5.00 10.00 17.00 -44.56%
NAPS 2.9823 2.9727 2.9407 4.2494 4.1719 4.20 4.1679 -19.95%
Adjusted Per Share Value based on latest NOSH - 1,358,141
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 117.58 114.61 108.63 103.02 95.08 88.98 80.69 28.44%
EPS 22.97 18.03 17.28 12.70 11.72 27.55 19.70 10.74%
DPS 6.96 6.96 3.32 3.32 3.32 6.60 11.13 -26.81%
NAPS 2.9637 2.9549 2.9239 2.8187 2.7812 2.7917 2.7717 4.55%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.20 2.13 2.00 3.10 2.32 2.24 2.28 -
P/RPS 1.86 1.85 1.83 2.00 1.63 1.67 1.88 -0.70%
P/EPS 9.52 11.74 11.51 16.19 13.20 5.41 7.70 15.14%
EY 10.50 8.52 8.69 6.18 7.57 18.50 12.99 -13.19%
DY 3.18 3.29 1.67 1.61 2.16 4.46 7.46 -43.27%
P/NAPS 0.74 0.72 0.68 0.73 0.56 0.53 0.55 21.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 28/11/23 30/08/23 29/05/23 22/02/23 29/11/22 29/08/22 -
Price 2.38 2.35 2.06 2.98 2.54 2.28 2.30 -
P/RPS 2.01 2.04 1.89 1.92 1.78 1.70 1.90 3.81%
P/EPS 10.30 12.95 11.85 15.57 14.45 5.50 7.76 20.71%
EY 9.71 7.72 8.44 6.42 6.92 18.18 12.88 -17.12%
DY 2.94 2.98 1.62 1.68 1.97 4.39 7.39 -45.81%
P/NAPS 0.80 0.79 0.70 0.70 0.61 0.54 0.55 28.28%

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