[ICON] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 56.17%
YoY- 97.63%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 282,567 300,884 212,072 201,056 199,747 204,625 226,915 3.72%
PBT 200,367 43,983 42,547 7,313 -435,670 -49,912 -149,825 -
Tax -25,249 -11,972 -11,248 -14,786 -2,129 -4,045 3,126 -
NP 175,118 32,011 31,299 -7,473 -437,799 -53,957 -146,699 -
-
NP to SH 171,560 25,578 25,687 -10,417 -439,967 -59,785 -152,747 -
-
Tax Rate 12.60% 27.22% 26.44% 202.19% - - - -
Total Cost 107,449 268,873 180,773 208,529 637,546 258,582 373,614 -18.74%
-
Net Worth 366,477 376,460 307,847 48,853 66,275 506,071 564,931 -6.95%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 18,121 - - - - - - -
Div Payout % 10.56% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 366,477 376,460 307,847 48,853 66,275 506,071 564,931 -6.95%
NOSH 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 14.86%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 61.97% 10.64% 14.76% -3.72% -219.18% -26.37% -64.65% -
ROE 46.81% 6.79% 8.34% -21.32% -663.85% -11.81% -27.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.45 11.16 8.93 17.08 16.97 17.38 19.28 -9.69%
EPS 6.34 0.95 1.08 -0.88 -37.37 -5.08 -12.98 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1396 0.1296 0.0415 0.0563 0.4299 0.4799 -18.99%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 45.41 48.36 34.08 32.31 32.10 32.89 36.47 3.71%
EPS 27.57 4.11 4.13 -1.67 -70.71 -9.61 -24.55 -
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.605 0.4947 0.0785 0.1065 0.8133 0.9079 -6.95%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.095 0.105 0.115 0.05 0.07 0.23 0.365 -
P/RPS 0.91 0.94 1.29 0.29 0.41 1.32 1.89 -11.46%
P/EPS 1.50 11.07 10.63 -5.65 -0.19 -4.53 -2.81 -
EY 66.77 9.03 9.40 -17.70 -533.92 -22.08 -35.55 -
DY 7.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.89 1.20 1.24 0.54 0.76 -1.36%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.12 0.115 0.12 0.11 0.10 0.23 0.465 -
P/RPS 1.15 1.03 1.34 0.64 0.59 1.32 2.41 -11.59%
P/EPS 1.89 12.12 11.10 -12.43 -0.27 -4.53 -3.58 -
EY 52.86 8.25 9.01 -8.04 -373.74 -22.08 -27.90 -
DY 5.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.93 2.65 1.78 0.54 0.97 -1.42%

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