[IGBB] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

11-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -15.22%

YoY- -29.53%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,016,417	1,167,241	1,251,797	1,400,331	1,442,672	1,376,282	1,365,142	-17.77%
YoY %	-12.92%	-6.75%	-10.61%	-2.93%	4.82%	0.82%	-	-
Horiz. %	74.46%	85.50%	91.70%	102.58%	105.68%	100.82%	100.00%	-
PBT	147,663	256,638	318,574	415,097	463,099	474,127	479,283	-54.22%
YoY %	-42.46%	-19.44%	-23.25%	-10.37%	-2.33%	-1.08%	-	-
Horiz. %	30.81%	53.55%	66.47%	86.61%	96.62%	98.92%	100.00%	-
Tax	-48,868	-57,419	-61,352	-80,716	-96,906	-80,182	-87,180	-31.89%
YoY %	14.89%	6.41%	23.99%	16.71%	-20.86%	8.03%	-	-
Horiz. %	56.05%	65.86%	70.37%	92.59%	111.16%	91.97%	100.00%	-
NP	98,795	199,219	257,222	334,381	366,193	393,945	392,103	-59.94%
YoY %	-50.41%	-22.55%	-23.08%	-8.69%	-7.04%	0.47%	-	-
Horiz. %	25.20%	50.81%	65.60%	85.28%	93.39%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,250	79,592	129,060	176,896	208,665	240,770	242,604	-88.55%
YoY %	-88.38%	-38.33%	-27.04%	-15.22%	-13.33%	-0.76%	-	-
Horiz. %	3.81%	32.81%	53.20%	72.92%	86.01%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.09%	22.37%	19.26%	19.45%	20.93%	16.91%	18.19%	-
YoY %	47.92%	16.15%	-0.98%	-7.07%	23.77%	-7.04%	-	-
Horiz. %	181.91%	122.98%	105.88%	106.93%	115.06%	92.96%	100.00%	-
Total Cost	917,622	968,022	994,575	1,065,950	1,076,479	982,337	973,039	-3.81%
YoY %	-5.21%	-2.67%	-6.70%	-0.98%	9.58%	0.96%	-	-
Horiz. %	94.30%	99.48%	102.21%	109.55%	110.63%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,475,232	3,415,251	3,356,198	3,115,840	3,609,777	3,556,533	3,507,183	-0.60%
YoY %	1.76%	1.76%	7.71%	-13.68%	1.50%	1.41%	-	-
Horiz. %	99.09%	97.38%	95.69%	88.84%	102.93%	101.41%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	16,356	16,356	16,356	20,439	20,439	20,439	20,439	-13.74%
YoY %	0.00%	0.00%	-19.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.02%	80.02%	80.02%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	176.83%	20.55%	12.67%	11.55%	9.80%	8.49%	8.43%	-
YoY %	760.49%	62.19%	9.70%	17.86%	15.43%	0.71%	-	-
Horiz. %	2,097.63%	243.77%	150.30%	137.01%	116.25%	100.71%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	3,475,232	3,415,251	3,356,198	3,115,840	3,609,777	3,556,533	3,507,183	-0.60%
YoY %	1.76%	1.76%	7.71%	-13.68%	1.50%	1.41%	-	-
Horiz. %	99.09%	97.38%	95.69%	88.84%	102.93%	101.41%	100.00%	-
NOSH	888,502	888,502	888,501	888,501	690,152	689,828	689,572	18.31%
YoY %	0.00%	0.00%	0.00%	28.74%	0.05%	0.04%	-	-
Horiz. %	128.85%	128.85%	128.85%	128.85%	100.08%	100.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	9.72%	17.07%	20.55%	23.88%	25.38%	28.62%	28.72%	-
YoY %	-43.06%	-16.93%	-13.94%	-5.91%	-11.32%	-0.35%	-	-
Horiz. %	33.84%	59.44%	71.55%	83.15%	88.37%	99.65%	100.00%	-
ROE	0.27%	2.33%	3.85%	5.68%	5.78%	6.77%	6.92%	-
YoY %	-88.41%	-39.48%	-32.22%	-1.73%	-14.62%	-2.17%	-	-
Horiz. %	3.90%	33.67%	55.64%	82.08%	83.53%	97.83%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	119.83	139.45	153.06	184.29	211.97	202.25	200.37	-28.90%
YoY %	-14.07%	-8.89%	-16.95%	-13.06%	4.81%	0.94%	-	-
Horiz. %	59.80%	69.60%	76.39%	91.97%	105.79%	100.94%	100.00%	-
EPS	1.09	9.51	15.78	23.28	30.66	35.38	35.61	-90.11%
YoY %	-88.54%	-39.73%	-32.22%	-24.07%	-13.34%	-0.65%	-	-
Horiz. %	3.06%	26.71%	44.31%	65.37%	86.10%	99.35%	100.00%	-
DPS	1.93	1.95	2.00	2.69	3.00	3.00	3.00	-25.37%
YoY %	-1.03%	-2.50%	-25.65%	-10.33%	0.00%	0.00%	-	-
Horiz. %	64.33%	65.00%	66.67%	89.67%	100.00%	100.00%	100.00%	-
NAPS	4.0972	4.0803	4.1038	4.1006	5.3037	5.2265	5.1476	-14.05%
YoY %	0.41%	-0.57%	0.08%	-22.68%	1.48%	1.53%	-	-
Horiz. %	79.59%	79.27%	79.72%	79.66%	103.03%	101.53%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 888,501
RPS	76.41	87.75	94.11	105.28	108.46	103.47	102.63	-17.78%
YoY %	-12.92%	-6.76%	-10.61%	-2.93%	4.82%	0.82%	-	-
Horiz. %	74.45%	85.50%	91.70%	102.58%	105.68%	100.82%	100.00%	-
EPS	0.70	5.98	9.70	13.30	15.69	18.10	18.24	-88.50%
YoY %	-88.29%	-38.35%	-27.07%	-15.23%	-13.31%	-0.77%	-	-
Horiz. %	3.84%	32.79%	53.18%	72.92%	86.02%	99.23%	100.00%	-
DPS	1.23	1.23	1.23	1.54	1.54	1.54	1.54	-13.85%
YoY %	0.00%	0.00%	-20.13%	0.00%	0.00%	0.00%	-	-
Horiz. %	79.87%	79.87%	79.87%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6127	2.5676	2.5232	2.3425	2.7138	2.6738	2.6367	-0.60%
YoY %	1.76%	1.76%	7.71%	-13.68%	1.50%	1.41%	-	-
Horiz. %	99.09%	97.38%	95.70%	88.84%	102.92%	101.41%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.58	2.59	2.67	2.54	3.61	2.79	2.80	-
P/RPS	2.15	1.86	1.74	1.38	1.70	1.38	1.40	32.93%
YoY %	15.59%	6.90%	26.09%	-18.82%	23.19%	-1.43%	-	-
Horiz. %	153.57%	132.86%	124.29%	98.57%	121.43%	98.57%	100.00%	-
P/EPS	236.58	27.24	16.92	10.91	11.77	7.89	7.86	857.68%
YoY %	768.50%	60.99%	55.09%	-7.31%	49.18%	0.38%	-	-
Horiz. %	3,009.92%	346.56%	215.27%	138.80%	149.75%	100.38%	100.00%	-
EY	0.42	3.67	5.91	9.17	8.49	12.68	12.72	-89.60%
YoY %	-88.56%	-37.90%	-35.55%	8.01%	-33.04%	-0.31%	-	-
Horiz. %	3.30%	28.85%	46.46%	72.09%	66.75%	99.69%	100.00%	-
DY	0.75	0.75	0.75	1.06	0.83	1.08	1.07	-21.00%
YoY %	0.00%	0.00%	-29.25%	27.71%	-23.15%	0.93%	-	-
Horiz. %	70.09%	70.09%	70.09%	99.07%	77.57%	100.93%	100.00%	-
P/NAPS	0.63	0.63	0.65	0.62	0.68	0.53	0.54	10.77%
YoY %	0.00%	-3.08%	4.84%	-8.82%	28.30%	-1.85%	-	-
Horiz. %	116.67%	116.67%	120.37%	114.81%	125.93%	98.15%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	19/11/20	26/08/20	11/06/20	19/02/20	21/11/19	27/08/19	-
Price	2.60	2.63	2.62	2.70	3.32	2.70	2.75	-
P/RPS	2.17	1.89	1.71	1.47	1.57	1.33	1.37	35.69%
YoY %	14.81%	10.53%	16.33%	-6.37%	18.05%	-2.92%	-	-
Horiz. %	158.39%	137.96%	124.82%	107.30%	114.60%	97.08%	100.00%	-
P/EPS	238.41	27.66	16.60	11.60	10.83	7.63	7.72	874.14%
YoY %	761.93%	66.63%	43.10%	7.11%	41.94%	-1.17%	-	-
Horiz. %	3,088.21%	358.29%	215.03%	150.26%	140.28%	98.83%	100.00%	-
EY	0.42	3.62	6.02	8.62	9.23	13.10	12.95	-89.72%
YoY %	-88.40%	-39.87%	-30.16%	-6.61%	-29.54%	1.16%	-	-
Horiz. %	3.24%	27.95%	46.49%	66.56%	71.27%	101.16%	100.00%	-
DY	0.74	0.74	0.76	1.00	0.90	1.11	1.09	-22.66%
YoY %	0.00%	-2.63%	-24.00%	11.11%	-18.92%	1.83%	-	-
Horiz. %	67.89%	67.89%	69.72%	91.74%	82.57%	101.83%	100.00%	-
P/NAPS	0.63	0.64	0.64	0.66	0.63	0.52	0.53	12.15%
YoY %	-1.56%	0.00%	-3.03%	4.76%	21.15%	-1.89%	-	-
Horiz. %	118.87%	120.75%	120.75%	124.53%	118.87%	98.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos