[IGBB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -277.14%
YoY- -109.26%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 930,053 906,275 984,773 959,616 1,016,417 1,167,241 1,251,797 -17.92%
PBT 351,405 75,176 136,121 103,731 147,663 256,638 318,574 6.73%
Tax -112,080 -95,853 -54,451 -45,498 -48,868 -57,419 -61,352 49.27%
NP 239,325 -20,677 81,670 58,233 98,795 199,219 257,222 -4.68%
-
NP to SH 161,845 -82,362 -6,691 -16,385 9,250 79,592 129,060 16.24%
-
Tax Rate 31.89% 127.50% 40.00% 43.86% 33.09% 22.37% 19.26% -
Total Cost 690,728 926,952 903,103 901,383 917,622 968,022 994,575 -21.52%
-
Net Worth 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 8.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 151,173 106,645 - 16,356 16,356 16,356 16,356 338.63%
Div Payout % 93.41% 0.00% - 0.00% 176.83% 20.55% 12.67% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,784,188 3,698,120 3,586,826 3,639,959 3,475,232 3,415,251 3,356,198 8.30%
NOSH 905,350 905,350 905,350 888,504 888,502 888,502 888,501 1.25%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.73% -2.28% 8.29% 6.07% 9.72% 17.07% 20.55% -
ROE 4.28% -2.23% -0.19% -0.45% 0.27% 2.33% 3.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 104.44 101.98 111.36 108.86 119.83 139.45 153.06 -22.43%
EPS 18.17 -9.27 -0.76 -1.86 1.09 9.51 15.78 9.82%
DPS 17.00 12.00 0.00 1.86 1.93 1.95 2.00 314.87%
NAPS 4.2493 4.1612 4.056 4.1292 4.0972 4.0803 4.1038 2.34%
Adjusted Per Share Value based on latest NOSH - 888,504
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.48 66.73 72.51 70.66 74.84 85.94 92.17 -17.92%
EPS 11.92 -6.06 -0.49 -1.21 0.68 5.86 9.50 16.28%
DPS 11.13 7.85 0.00 1.20 1.20 1.20 1.20 339.65%
NAPS 2.7863 2.7229 2.641 2.6801 2.5588 2.5147 2.4712 8.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.96 1.90 2.05 2.77 2.58 2.59 2.67 -
P/RPS 1.88 1.86 1.84 2.54 2.15 1.86 1.74 5.27%
P/EPS 10.78 -20.50 -270.94 -149.03 236.58 27.24 16.92 -25.89%
EY 9.27 -4.88 -0.37 -0.67 0.42 3.67 5.91 34.88%
DY 8.67 6.32 0.00 0.67 0.75 0.75 0.75 408.98%
P/NAPS 0.46 0.46 0.51 0.67 0.63 0.63 0.65 -20.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 19/11/20 26/08/20 -
Price 1.93 1.92 1.96 2.78 2.60 2.63 2.62 -
P/RPS 1.85 1.88 1.76 2.55 2.17 1.89 1.71 5.37%
P/EPS 10.62 -20.72 -259.05 -149.56 238.41 27.66 16.60 -25.69%
EY 9.42 -4.83 -0.39 -0.67 0.42 3.62 6.02 34.67%
DY 8.81 6.25 0.00 0.67 0.74 0.74 0.76 409.92%
P/NAPS 0.45 0.46 0.48 0.67 0.63 0.64 0.64 -20.87%

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