[IGBB] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -3.93%
YoY- 181.51%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 419,313 395,095 313,889 201,303 279,801 364,357 353,217 2.89%
PBT 159,006 135,178 108,181 11,096 72,041 133,977 139,133 2.24%
Tax -35,998 -29,723 -19,687 -62,525 -21,123 -25,056 -32,054 1.95%
NP 123,008 105,455 88,494 -51,429 50,918 108,921 107,079 2.33%
-
NP to SH 73,690 58,030 47,834 -58,684 16,987 66,455 68,289 1.27%
-
Tax Rate 22.64% 21.99% 18.20% 563.49% 29.32% 18.70% 23.04% -
Total Cost 296,305 289,640 225,395 252,732 228,883 255,436 246,138 3.13%
-
Net Worth 4,232,918 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 4.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 159,617 94,500 45,137 106,645 - - - -
Div Payout % 216.61% 162.85% 94.36% 0.00% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 4,232,918 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 4.52%
NOSH 1,330,144 1,358,141 905,427 905,350 888,502 689,828 689,519 11.56%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.34% 26.69% 28.19% -25.55% 18.20% 29.89% 30.32% -
ROE 1.74% 1.45% 1.26% -1.59% 0.50% 1.87% 2.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 31.52 29.27 34.77 22.65 33.43 53.54 53.27 -8.36%
EPS 5.54 4.30 5.30 -6.60 2.03 9.77 10.30 -9.81%
DPS 12.00 7.00 5.00 12.00 0.00 0.00 0.00 -
NAPS 3.1823 2.9727 4.20 4.1612 4.0803 5.2265 4.8944 -6.91%
Adjusted Per Share Value based on latest NOSH - 905,427
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 31.52 29.70 23.60 15.13 21.04 27.39 26.55 2.89%
EPS 5.54 4.36 3.60 -4.41 1.28 5.00 5.13 1.28%
DPS 12.00 7.10 3.39 8.02 0.00 0.00 0.00 -
NAPS 3.1823 3.0171 2.8505 2.7802 2.5676 2.6738 2.4397 4.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.65 2.13 2.24 1.90 2.59 2.79 2.60 -
P/RPS 8.41 7.28 6.44 8.39 7.75 5.21 4.88 9.48%
P/EPS 47.83 49.55 42.27 -28.77 127.62 28.57 25.24 11.23%
EY 2.09 2.02 2.37 -3.48 0.78 3.50 3.96 -10.09%
DY 4.53 3.29 2.23 6.32 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.53 0.46 0.63 0.53 0.53 7.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 28/11/23 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 -
Price 2.63 2.35 2.28 1.92 2.63 2.70 2.61 -
P/RPS 8.34 8.03 6.56 8.48 7.87 5.04 4.90 9.25%
P/EPS 47.47 54.67 43.03 -29.08 129.59 27.65 25.34 11.01%
EY 2.11 1.83 2.32 -3.44 0.77 3.62 3.95 -9.91%
DY 4.56 2.98 2.19 6.25 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.54 0.46 0.64 0.52 0.53 7.75%

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