[ICON] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 199,788 282,567 300,884 212,072 201,056 199,747 204,625 -0.39%
PBT 12,890 200,367 43,983 42,547 7,313 -435,670 -49,912 -
Tax -6,173 -25,249 -11,972 -11,248 -14,786 -2,129 -4,045 7.29%
NP 6,717 175,118 32,011 31,299 -7,473 -437,799 -53,957 -
-
NP to SH 4,856 171,560 25,578 25,687 -10,417 -439,967 -59,785 -
-
Tax Rate 47.89% 12.60% 27.22% 26.44% 202.19% - - -
Total Cost 193,071 107,449 268,873 180,773 208,529 637,546 258,582 -4.75%
-
Net Worth 346,421 366,477 376,460 307,847 48,853 66,275 506,071 -6.11%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 27,064 18,121 - - - - - -
Div Payout % 557.34% 10.56% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 346,421 366,477 376,460 307,847 48,853 66,275 506,071 -6.11%
NOSH 541,637 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 -12.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.36% 61.97% 10.64% 14.76% -3.72% -219.18% -26.37% -
ROE 1.40% 46.81% 6.79% 8.34% -21.32% -663.85% -11.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.91 10.45 11.16 8.93 17.08 16.97 17.38 13.36%
EPS 0.90 6.34 0.95 1.08 -0.88 -37.37 -5.08 -
DPS 5.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.1355 0.1396 0.1296 0.0415 0.0563 0.4299 6.85%
Adjusted Per Share Value based on latest NOSH - 2,703,188
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.04 45.31 48.25 34.01 32.24 32.03 32.81 -0.39%
EPS 0.78 27.51 4.10 4.12 -1.67 -70.55 -9.59 -
DPS 4.34 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.5877 0.6037 0.4937 0.0783 0.1063 0.8115 -6.11%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.585 0.095 0.105 0.115 0.05 0.07 0.23 -
P/RPS 1.58 0.91 0.94 1.29 0.29 0.41 1.32 3.04%
P/EPS 65.21 1.50 11.07 10.63 -5.65 -0.19 -4.53 -
EY 1.53 66.77 9.03 9.40 -17.70 -533.92 -22.08 -
DY 8.55 7.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.70 0.75 0.89 1.20 1.24 0.54 9.08%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.745 0.12 0.115 0.12 0.11 0.10 0.23 -
P/RPS 2.02 1.15 1.03 1.34 0.64 0.59 1.32 7.34%
P/EPS 83.04 1.89 12.12 11.10 -12.43 -0.27 -4.53 -
EY 1.20 52.86 8.25 9.01 -8.04 -373.74 -22.08 -
DY 6.71 5.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.89 0.82 0.93 2.65 1.78 0.54 13.58%

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