[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
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,016,417 1,167,241 1,251,797 1,400,331 1,442,672 1,376,282 1,365,142 -17.77%
PBT 147,663 256,638 318,574 415,097 463,099 474,127 479,283 -54.22%
Tax -48,868 -57,419 -61,352 -80,716 -96,906 -80,182 -87,180 -31.89%
NP 98,795 199,219 257,222 334,381 366,193 393,945 392,103 -59.94%
-
NP to SH 9,250 79,592 129,060 176,896 208,665 240,770 242,604 -88.55%
-
Tax Rate 33.09% 22.37% 19.26% 19.45% 20.93% 16.91% 18.19% -
Total Cost 917,622 968,022 994,575 1,065,950 1,076,479 982,337 973,039 -3.81%
-
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%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 16,356 16,356 16,356 20,439 20,439 20,439 20,439 -13.74%
Div Payout % 176.83% 20.55% 12.67% 11.55% 9.80% 8.49% 8.43% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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%
NOSH 888,502 888,502 888,501 888,501 690,152 689,828 689,572 18.31%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.72% 17.07% 20.55% 23.88% 25.38% 28.62% 28.72% -
ROE 0.27% 2.33% 3.85% 5.68% 5.78% 6.77% 6.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 119.83 139.45 153.06 184.29 211.97 202.25 200.37 -28.90%
EPS 1.09 9.51 15.78 23.28 30.66 35.38 35.61 -90.11%
DPS 1.93 1.95 2.00 2.69 3.00 3.00 3.00 -25.37%
NAPS 4.0972 4.0803 4.1038 4.1006 5.3037 5.2265 5.1476 -14.05%
Adjusted Per Share Value based on latest NOSH - 888,501
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 74.84 85.94 92.17 103.11 106.22 101.34 100.52 -17.78%
EPS 0.68 5.86 9.50 13.02 15.36 17.73 17.86 -88.56%
DPS 1.20 1.20 1.20 1.50 1.50 1.50 1.50 -13.76%
NAPS 2.5588 2.5147 2.4712 2.2942 2.6579 2.6187 2.5823 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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%
P/EPS 236.58 27.24 16.92 10.91 11.77 7.89 7.86 857.68%
EY 0.42 3.67 5.91 9.17 8.49 12.68 12.72 -89.60%
DY 0.75 0.75 0.75 1.06 0.83 1.08 1.07 -21.00%
P/NAPS 0.63 0.63 0.65 0.62 0.68 0.53 0.54 10.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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%
P/EPS 238.41 27.66 16.60 11.60 10.83 7.63 7.72 874.14%
EY 0.42 3.62 6.02 8.62 9.23 13.10 12.95 -89.72%
DY 0.74 0.74 0.76 1.00 0.90 1.11 1.09 -22.66%
P/NAPS 0.63 0.64 0.64 0.66 0.63 0.52 0.53 12.15%

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