[IGBB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 498.35%
YoY- 2338.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 423,530 383,191 300,445 276,667 427,491 361,101 362,668 2.61%
PBT 161,842 90,382 297,917 21,688 130,663 141,691 133,833 3.21%
Tax -26,392 -28,433 -25,997 -9,770 -18,321 -1,597 -18,721 5.88%
NP 135,450 61,949 271,920 11,918 112,342 140,094 115,112 2.74%
-
NP to SH 85,769 18,767 233,766 -10,441 59,901 92,006 59,882 6.16%
-
Tax Rate 16.31% 31.46% 8.73% 45.05% 14.02% 1.13% 13.99% -
Total Cost 288,080 321,242 28,525 264,749 315,149 221,007 247,556 2.55%
-
Net Worth 4,025,162 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 6.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 44,527 - - - - -
Div Payout % - - 19.05% - - - - -
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 4,025,162 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 6.82%
NOSH 1,358,141 905,427 905,350 888,502 690,152 689,519 611,474 14.21%
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 31.98% 16.17% 90.51% 4.31% 26.28% 38.80% 31.74% -
ROE 2.13% 0.50% 6.18% -0.30% 1.66% 2.76% 2.21% -
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 31.38 42.32 33.74 32.62 62.81 53.99 59.59 -10.13%
EPS 6.35 2.08 26.25 -1.23 8.80 13.76 9.84 -7.03%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.9823 4.1719 4.2493 4.0972 5.3037 4.9882 4.45 -6.44%
Adjusted Per Share Value based on latest NOSH - 905,350
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.18 28.21 22.12 20.37 31.48 26.59 26.70 2.61%
EPS 6.32 1.38 17.21 -0.77 4.41 6.77 4.41 6.17%
DPS 0.00 0.00 3.28 0.00 0.00 0.00 0.00 -
NAPS 2.9637 2.7812 2.7863 2.5588 2.6579 2.4563 1.9941 6.82%
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 2.20 2.32 1.96 2.58 3.61 2.48 2.96 -
P/RPS 7.01 5.48 5.81 7.91 5.75 4.59 4.97 5.89%
P/EPS 34.62 111.93 7.47 -209.59 41.02 18.03 30.08 2.36%
EY 2.89 0.89 13.39 -0.48 2.44 5.55 3.32 -2.28%
DY 0.00 0.00 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.46 0.63 0.68 0.50 0.67 1.66%
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 22/02/23 25/02/22 26/02/21 19/02/20 26/02/19 13/02/18 -
Price 2.38 2.54 1.93 2.60 3.32 2.50 3.10 -
P/RPS 7.58 6.00 5.72 7.97 5.29 4.63 5.20 6.47%
P/EPS 37.45 122.54 7.35 -211.22 37.72 18.17 31.51 2.91%
EY 2.67 0.82 13.60 -0.47 2.65 5.50 3.17 -2.81%
DY 0.00 0.00 2.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.61 0.45 0.63 0.63 0.50 0.70 2.24%

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