[IGBB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 296.5%
YoY- 1649.68%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,208,524 1,095,938 983,623 930,053 906,275 984,773 959,616 16.60%
PBT 628,674 531,589 437,628 351,405 75,176 136,121 103,731 232.04%
Tax -90,417 -133,255 -120,181 -112,080 -95,853 -54,451 -45,498 58.00%
NP 538,257 398,334 317,447 239,325 -20,677 81,670 58,233 339.83%
-
NP to SH 374,113 267,595 212,525 161,845 -82,362 -6,691 -16,385 -
-
Tax Rate 14.38% 25.07% 27.46% 31.89% 127.50% 40.00% 43.86% -
Total Cost 670,267 697,604 666,176 690,728 926,952 903,103 901,383 -17.90%
-
Net Worth 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 2.75%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 89,664 151,173 151,173 151,173 106,645 - 16,356 210.58%
Div Payout % 23.97% 56.49% 71.13% 93.41% 0.00% - 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,791,541 3,764,326 3,847,505 3,784,188 3,698,120 3,586,826 3,639,959 2.75%
NOSH 905,427 905,427 905,401 905,350 905,350 905,350 888,504 1.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 44.54% 36.35% 32.27% 25.73% -2.28% 8.29% 6.07% -
ROE 9.87% 7.11% 5.52% 4.28% -2.23% -0.19% -0.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 133.87 121.34 108.85 104.44 101.98 111.36 108.86 14.76%
EPS 41.44 29.63 23.52 18.17 -9.27 -0.76 -1.86 -
DPS 10.00 17.00 16.73 17.00 12.00 0.00 1.86 206.58%
NAPS 4.20 4.1679 4.2578 4.2493 4.1612 4.056 4.1292 1.13%
Adjusted Per Share Value based on latest NOSH - 905,350
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 90.86 82.39 73.95 69.92 68.13 74.04 72.14 16.61%
EPS 28.13 20.12 15.98 12.17 -6.19 -0.50 -1.23 -
DPS 6.74 11.37 11.37 11.37 8.02 0.00 1.23 210.49%
NAPS 2.8505 2.83 2.8925 2.8449 2.7802 2.6966 2.7365 2.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.24 2.28 2.31 1.96 1.90 2.05 2.77 -
P/RPS 1.67 1.88 2.12 1.88 1.86 1.84 2.54 -24.36%
P/EPS 5.41 7.70 9.82 10.78 -20.50 -270.94 -149.03 -
EY 18.50 12.99 10.18 9.27 -4.88 -0.37 -0.67 -
DY 4.46 7.46 7.24 8.67 6.32 0.00 0.67 253.45%
P/NAPS 0.53 0.55 0.54 0.46 0.46 0.51 0.67 -14.45%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 -
Price 2.28 2.30 2.38 1.93 1.92 1.96 2.78 -
P/RPS 1.70 1.90 2.19 1.85 1.88 1.76 2.55 -23.66%
P/EPS 5.50 7.76 10.12 10.62 -20.72 -259.05 -149.56 -
EY 18.18 12.88 9.88 9.42 -4.83 -0.39 -0.67 -
DY 4.39 7.39 7.03 8.81 6.25 0.00 0.67 249.75%
P/NAPS 0.54 0.55 0.56 0.45 0.46 0.48 0.67 -13.38%

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