[IGBB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -13.33%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,167,241 1,251,797 1,400,331 1,442,672 1,376,282 1,365,142 1,341,579 -8.83%
PBT 256,638 318,574 415,097 463,099 474,127 479,283 490,130 -34.95%
Tax -57,419 -61,352 -80,716 -96,906 -80,182 -87,180 -89,480 -25.54%
NP 199,219 257,222 334,381 366,193 393,945 392,103 400,650 -37.15%
-
NP to SH 79,592 129,060 176,896 208,665 240,770 242,604 251,012 -53.40%
-
Tax Rate 22.37% 19.26% 19.45% 20.93% 16.91% 18.19% 18.26% -
Total Cost 968,022 994,575 1,065,950 1,076,479 982,337 973,039 940,929 1.90%
-
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,356 16,356 20,439 20,439 20,439 20,439 13,050 16.19%
Div Payout % 20.55% 12.67% 11.55% 9.80% 8.49% 8.43% 5.20% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,415,251 3,356,198 3,115,840 3,609,777 3,556,533 3,507,183 3,486,540 -1.36%
NOSH 888,502 888,501 888,501 690,152 689,828 689,572 689,572 18.35%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.07% 20.55% 23.88% 25.38% 28.62% 28.72% 29.86% -
ROE 2.33% 3.85% 5.68% 5.78% 6.77% 6.92% 7.20% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 139.45 153.06 184.29 211.97 202.25 200.37 196.60 -20.41%
EPS 9.51 15.78 23.28 30.66 35.38 35.61 36.78 -59.31%
DPS 1.95 2.00 2.69 3.00 3.00 3.00 1.91 1.38%
NAPS 4.0803 4.1038 4.1006 5.3037 5.2265 5.1476 5.1093 -13.88%
Adjusted Per Share Value based on latest NOSH - 690,152
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 87.75 94.11 105.28 108.46 103.47 102.63 100.86 -8.84%
EPS 5.98 9.70 13.30 15.69 18.10 18.24 18.87 -53.42%
DPS 1.23 1.23 1.54 1.54 1.54 1.54 0.98 16.30%
NAPS 2.5676 2.5232 2.3425 2.7138 2.6738 2.6367 2.6212 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.59 2.67 2.54 3.61 2.79 2.80 2.65 -
P/RPS 1.86 1.74 1.38 1.70 1.38 1.40 1.35 23.74%
P/EPS 27.24 16.92 10.91 11.77 7.89 7.86 7.20 142.21%
EY 3.67 5.91 9.17 8.49 12.68 12.72 13.88 -58.70%
DY 0.75 0.75 1.06 0.83 1.08 1.07 0.72 2.75%
P/NAPS 0.63 0.65 0.62 0.68 0.53 0.54 0.52 13.60%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 11/06/20 19/02/20 21/11/19 27/08/19 29/05/19 -
Price 2.63 2.62 2.70 3.32 2.70 2.75 2.61 -
P/RPS 1.89 1.71 1.47 1.57 1.33 1.37 1.33 26.31%
P/EPS 27.66 16.60 11.60 10.83 7.63 7.72 7.10 146.97%
EY 3.62 6.02 8.62 9.23 13.10 12.95 14.09 -59.48%
DY 0.74 0.76 1.00 0.90 1.11 1.09 0.73 0.90%
P/NAPS 0.64 0.64 0.66 0.63 0.52 0.53 0.51 16.29%

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