[IGBB] YoY Annualized Quarter 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- -444.09%
YoY- -145.01%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,665,824 1,584,248 1,152,764 938,484 1,165,688 1,335,052 1,176,780 5.95%
PBT 1,097,352 539,976 416,412 71,520 247,248 439,256 401,100 18.24%
Tax -131,560 -116,628 -76,032 -43,628 -57,108 -121,868 -120,252 1.50%
NP 965,792 423,348 340,380 27,892 190,140 317,388 280,848 22.83%
-
NP to SH 741,356 224,272 170,892 -31,828 70,712 197,788 136,312 32.57%
-
Tax Rate 11.99% 21.60% 18.26% 61.00% 23.10% 27.74% 29.98% -
Total Cost 700,032 1,160,900 812,384 910,592 975,548 1,017,664 895,932 -4.02%
-
Net Worth 4,189,285 3,828,259 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 5.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,189,285 3,828,259 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 5.34%
NOSH 1,358,141 905,427 905,401 888,504 888,501 689,572 611,526 14.20%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 57.98% 26.72% 29.53% 2.97% 16.31% 23.77% 23.87% -
ROE 17.70% 5.86% 4.44% -0.87% 2.27% 5.67% 4.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 123.63 175.85 127.57 106.46 153.41 195.64 187.41 -6.69%
EPS 55.04 24.88 18.92 -3.60 9.32 29.00 21.72 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1091 4.2494 4.2578 4.1292 4.1006 5.1093 4.8797 -7.23%
Adjusted Per Share Value based on latest NOSH - 888,504
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 125.24 119.10 86.66 70.56 87.64 100.37 88.47 5.95%
EPS 55.74 16.86 12.85 -2.39 5.32 14.87 10.25 32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1495 2.8781 2.8925 2.7365 2.3425 2.6212 2.3036 5.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.45 3.10 2.31 2.77 2.54 2.65 2.99 -
P/RPS 1.98 1.76 1.81 2.60 1.66 1.35 1.60 3.61%
P/EPS 4.45 12.45 12.21 -76.72 27.29 9.14 13.77 -17.14%
EY 22.46 8.03 8.19 -1.30 3.66 10.94 7.26 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.54 0.67 0.62 0.52 0.61 4.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 30/05/22 28/05/21 11/06/20 29/05/19 31/05/18 -
Price 2.46 2.98 2.38 2.78 2.70 2.61 2.94 -
P/RPS 1.99 1.69 1.87 2.61 1.76 1.33 1.57 4.02%
P/EPS 4.47 11.97 12.58 -77.00 29.01 9.00 13.54 -16.85%
EY 22.37 8.35 7.95 -1.30 3.45 11.11 7.38 20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.56 0.67 0.66 0.51 0.60 4.68%

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