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

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.2%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB'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 1,291,270 930,053 1,016,417 1,442,672 1,302,010 1,201,528 1,255,473 0.46%
PBT 421,139 351,405 147,663 463,099 480,591 491,318 482,908 -2.25%
Tax -93,153 -112,080 -48,868 -96,906 -89,076 -59,548 -83,022 1.93%
NP 327,986 239,325 98,795 366,193 391,515 431,770 399,886 -3.24%
-
NP to SH 159,114 161,845 9,250 208,665 235,643 215,143 165,027 -0.60%
-
Tax Rate 22.12% 31.89% 33.09% 20.93% 18.53% 12.12% 17.19% -
Total Cost 963,284 690,728 917,622 1,076,479 910,495 769,758 855,587 1.99%
-
Net Worth 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 6.74%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 45,270 151,392 16,963 20,418 13,375 12,171 12,159 24.48%
Div Payout % 28.45% 93.54% 183.39% 9.79% 5.68% 5.66% 7.37% -
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 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 2,553,431 6.74%
NOSH 905,427 905,350 888,502 690,152 689,519 611,474 610,891 6.77%
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 25.40% 25.73% 9.72% 25.38% 30.07% 35.94% 31.85% -
ROE 4.21% 4.28% 0.27% 5.78% 7.06% 7.94% 6.46% -
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 142.62 104.44 119.83 211.97 194.69 197.43 206.51 -5.98%
EPS 17.63 18.17 1.09 30.66 35.24 35.36 27.15 -6.94%
DPS 5.00 17.00 2.00 3.00 2.00 2.00 2.00 16.49%
NAPS 4.1719 4.2493 4.0972 5.3037 4.9882 4.45 4.20 -0.11%
Adjusted Per Share Value based on latest NOSH - 690,152
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 95.08 68.48 74.84 106.22 95.87 88.47 92.44 0.47%
EPS 11.72 11.92 0.68 15.36 17.35 15.84 12.15 -0.59%
DPS 3.33 11.15 1.25 1.50 0.98 0.90 0.90 24.35%
NAPS 2.7812 2.7863 2.5588 2.6579 2.4563 1.9941 1.8801 6.74%
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 2.32 1.96 2.58 3.61 2.48 2.96 2.52 -
P/RPS 1.63 1.88 2.15 1.70 1.27 1.50 1.22 4.94%
P/EPS 13.20 10.78 236.58 11.77 7.04 8.37 9.28 6.04%
EY 7.57 9.27 0.42 8.49 14.21 11.94 10.77 -5.70%
DY 2.16 8.67 0.78 0.83 0.81 0.68 0.79 18.24%
P/NAPS 0.56 0.46 0.63 0.68 0.50 0.67 0.60 -1.14%
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 22/02/23 25/02/22 26/02/21 19/02/20 26/02/19 13/02/18 23/02/17 -
Price 2.54 1.93 2.60 3.32 2.50 3.10 2.50 -
P/RPS 1.78 1.85 2.17 1.57 1.28 1.57 1.21 6.64%
P/EPS 14.45 10.62 238.41 10.83 7.10 8.77 9.21 7.79%
EY 6.92 9.42 0.42 9.23 14.09 11.40 10.86 -7.23%
DY 1.97 8.81 0.77 0.90 0.80 0.65 0.80 16.19%
P/NAPS 0.61 0.45 0.63 0.63 0.50 0.70 0.60 0.27%

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