[IGBB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -88.38%
YoY- -95.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 906,275 984,773 959,616 1,016,417 1,167,241 1,251,797 1,400,331 -25.15%
PBT 75,176 136,121 103,731 147,663 256,638 318,574 415,097 -67.95%
Tax -95,853 -54,451 -45,498 -48,868 -57,419 -61,352 -80,716 12.12%
NP -20,677 81,670 58,233 98,795 199,219 257,222 334,381 -
-
NP to SH -82,362 -6,691 -16,385 9,250 79,592 129,060 176,896 -
-
Tax Rate 127.50% 40.00% 43.86% 33.09% 22.37% 19.26% 19.45% -
Total Cost 926,952 903,103 901,383 917,622 968,022 994,575 1,065,950 -8.88%
-
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 106,645 - 16,356 16,356 16,356 16,356 20,439 200.52%
Div Payout % 0.00% - 0.00% 176.83% 20.55% 12.67% 11.55% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 3,115,840 12.08%
NOSH 905,350 905,350 888,504 888,502 888,502 888,501 888,501 1.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.28% 8.29% 6.07% 9.72% 17.07% 20.55% 23.88% -
ROE -2.23% -0.19% -0.45% 0.27% 2.33% 3.85% 5.68% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 101.98 111.36 108.86 119.83 139.45 153.06 184.29 -32.57%
EPS -9.27 -0.76 -1.86 1.09 9.51 15.78 23.28 -
DPS 12.00 0.00 1.86 1.93 1.95 2.00 2.69 170.74%
NAPS 4.1612 4.056 4.1292 4.0972 4.0803 4.1038 4.1006 0.98%
Adjusted Per Share Value based on latest NOSH - 888,502
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.73 72.51 70.66 74.84 85.94 92.17 103.11 -25.16%
EPS -6.06 -0.49 -1.21 0.68 5.86 9.50 13.02 -
DPS 7.85 0.00 1.20 1.20 1.20 1.20 1.50 201.12%
NAPS 2.7229 2.641 2.6801 2.5588 2.5147 2.4712 2.2942 12.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.90 2.05 2.77 2.58 2.59 2.67 2.54 -
P/RPS 1.86 1.84 2.54 2.15 1.86 1.74 1.38 21.99%
P/EPS -20.50 -270.94 -149.03 236.58 27.24 16.92 10.91 -
EY -4.88 -0.37 -0.67 0.42 3.67 5.91 9.17 -
DY 6.32 0.00 0.67 0.75 0.75 0.75 1.06 228.44%
P/NAPS 0.46 0.51 0.67 0.63 0.63 0.65 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 11/06/20 -
Price 1.92 1.96 2.78 2.60 2.63 2.62 2.70 -
P/RPS 1.88 1.76 2.55 2.17 1.89 1.71 1.47 17.80%
P/EPS -20.72 -259.05 -149.56 238.41 27.66 16.60 11.60 -
EY -4.83 -0.39 -0.67 0.42 3.62 6.02 8.62 -
DY 6.25 0.00 0.67 0.74 0.74 0.76 1.00 238.92%
P/NAPS 0.46 0.48 0.67 0.63 0.64 0.64 0.66 -21.37%

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