[IGBB] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[IGBB] IGB BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -3.35%

YoY- 41.87%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	1,095,938	984,773	1,251,797	1,365,142	1,236,277	1,215,870	1,208,932	-1.62%
YoY %	11.29%	-21.33%	-8.30%	10.42%	1.68%	0.57%	-	-
Horiz. %	90.65%	81.46%	103.55%	112.92%	102.26%	100.57%	100.00%	-
PBT	531,589	136,121	318,574	479,283	451,811	553,708	339,905	7.73%
YoY %	290.53%	-57.27%	-33.53%	6.08%	-18.40%	62.90%	-	-
Horiz. %	156.39%	40.05%	93.72%	141.00%	132.92%	162.90%	100.00%	-
Tax	-133,255	-54,451	-61,352	-87,180	-106,246	-61,960	-70,044	11.30%
YoY %	-144.72%	11.25%	29.63%	17.95%	-71.48%	11.54%	-	-
Horiz. %	190.24%	77.74%	87.59%	124.46%	151.68%	88.46%	100.00%	-
NP	398,334	81,670	257,222	392,103	345,565	491,748	269,861	6.70%
YoY %	387.74%	-68.25%	-34.40%	13.47%	-29.73%	82.22%	-	-
Horiz. %	147.61%	30.26%	95.32%	145.30%	128.05%	182.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,595	-6,691	129,060	242,604	171,000	231,572	103,668	17.11%
YoY %	4,099.33%	-105.18%	-46.80%	41.87%	-26.16%	123.38%	-	-
Horiz. %	258.13%	-6.45%	124.49%	234.02%	164.95%	223.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	40.00%	19.26%	18.19%	23.52%	11.19%	20.61%	-
YoY %	-37.32%	107.68%	5.88%	-22.66%	110.19%	-45.71%	-	-
Horiz. %	121.64%	194.08%	93.45%	88.26%	114.12%	54.29%	100.00%	-
Total Cost	697,604	903,103	994,575	973,039	890,712	724,122	939,071	-4.83%
YoY %	-22.75%	-9.20%	2.21%	9.24%	23.01%	-22.89%	-	-
Horiz. %	74.29%	96.17%	105.91%	103.62%	94.85%	77.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,764,326	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,424,173	7.60%
YoY %	4.95%	6.87%	-4.31%	11.80%	18.25%	9.43%	-	-
Horiz. %	155.28%	147.96%	138.45%	144.68%	129.40%	109.43%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	151,173	-	16,356	20,439	13,050	12,168	12,151	52.19%
YoY %	0.00%	-	-19.98%	56.62%	7.25%	0.14%	-	-
Horiz. %	1,244.12%	-	134.61%	168.21%	107.40%	100.14%	100.00%	-
Div Payout %	56.49%	-	12.67%	8.43%	7.63%	5.25%	11.72%	-
YoY %	0.00%	-	50.30%	10.48%	45.33%	-55.20%	-	-
Horiz. %	482.00%	-	108.11%	71.93%	65.10%	44.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	3,764,326	3,586,826	3,356,198	3,507,183	3,137,001	2,652,767	2,424,173	7.60%
YoY %	4.95%	6.87%	-4.31%	11.80%	18.25%	9.43%	-	-
Horiz. %	155.28%	147.96%	138.45%	144.68%	129.40%	109.43%	100.00%	-
NOSH	905,427	905,350	888,501	689,572	689,505	611,401	607,562	6.87%
YoY %	0.01%	1.90%	28.85%	0.01%	12.77%	0.63%	-	-
Horiz. %	149.03%	149.01%	146.24%	113.50%	113.49%	100.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	36.35%	8.29%	20.55%	28.72%	27.95%	40.44%	22.32%	-
YoY %	338.48%	-59.66%	-28.45%	2.75%	-30.89%	81.18%	-	-
Horiz. %	162.86%	37.14%	92.07%	128.67%	125.22%	181.18%	100.00%	-
ROE	7.11%	-0.19%	3.85%	6.92%	5.45%	8.73%	4.28%	-
YoY %	3,842.11%	-104.94%	-44.36%	26.97%	-37.57%	103.97%	-	-
Horiz. %	166.12%	-4.44%	89.95%	161.68%	127.34%	203.97%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	121.34	111.36	153.06	200.37	189.46	199.84	198.98	-7.90%
YoY %	8.96%	-27.24%	-23.61%	5.76%	-5.19%	0.43%	-	-
Horiz. %	60.98%	55.97%	76.92%	100.70%	95.22%	100.43%	100.00%	-
EPS	29.63	-0.76	15.78	35.61	26.21	38.06	17.06	9.63%
YoY %	3,998.68%	-104.82%	-55.69%	35.86%	-31.14%	123.09%	-	-
Horiz. %	173.68%	-4.45%	92.50%	208.73%	153.63%	223.09%	100.00%	-
DPS	17.00	0.00	2.00	3.00	2.00	2.00	2.00	42.83%
YoY %	0.00%	0.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	850.00%	0.00%	100.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	4.1679	4.056	4.1038	5.1476	4.8074	4.36	3.99	0.72%
YoY %	2.76%	-1.16%	-20.28%	7.08%	10.26%	9.27%	-	-
Horiz. %	104.46%	101.65%	102.85%	129.01%	120.49%	109.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 689,572
RPS	82.39	74.04	94.11	102.63	92.94	91.41	90.89	-1.62%
YoY %	11.28%	-21.33%	-8.30%	10.43%	1.67%	0.57%	-	-
Horiz. %	90.65%	81.46%	103.54%	112.92%	102.26%	100.57%	100.00%	-
EPS	20.12	-0.50	9.70	18.24	12.86	17.41	7.79	17.12%
YoY %	4,124.00%	-105.15%	-46.82%	41.84%	-26.13%	123.49%	-	-
Horiz. %	258.28%	-6.42%	124.52%	234.15%	165.08%	223.49%	100.00%	-
DPS	11.37	0.00	1.23	1.54	0.98	0.91	0.91	52.30%
YoY %	0.00%	0.00%	-20.13%	57.14%	7.69%	0.00%	-	-
Horiz. %	1,249.45%	0.00%	135.16%	169.23%	107.69%	100.00%	100.00%	-
NAPS	2.83	2.6966	2.5232	2.6367	2.3584	1.9943	1.8225	7.60%
YoY %	4.95%	6.87%	-4.30%	11.80%	18.26%	9.43%	-	-
Horiz. %	155.28%	147.96%	138.45%	144.67%	129.40%	109.43%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.28	2.05	2.67	2.80	2.92	2.90	2.64	-
P/RPS	1.88	1.84	1.74	1.40	1.54	1.45	1.33	5.93%
YoY %	2.17%	5.75%	24.29%	-9.09%	6.21%	9.02%	-	-
Horiz. %	141.35%	138.35%	130.83%	105.26%	115.79%	109.02%	100.00%	-
P/EPS	7.70	-270.94	16.92	7.86	11.14	7.62	15.47	-10.97%
YoY %	102.84%	-1,701.30%	115.27%	-29.44%	46.19%	-50.74%	-	-
Horiz. %	49.77%	-1,751.39%	109.37%	50.81%	72.01%	49.26%	100.00%	-
EY	12.99	-0.37	5.91	12.72	8.97	13.12	6.46	12.34%
YoY %	3,610.81%	-106.26%	-53.54%	41.81%	-31.63%	103.10%	-	-
Horiz. %	201.08%	-5.73%	91.49%	196.90%	138.85%	203.10%	100.00%	-
DY	7.46	0.00	0.75	1.07	0.68	0.69	0.76	46.30%
YoY %	0.00%	0.00%	-29.91%	57.35%	-1.45%	-9.21%	-	-
Horiz. %	981.58%	0.00%	98.68%	140.79%	89.47%	90.79%	100.00%	-
P/NAPS	0.55	0.51	0.65	0.54	0.61	0.67	0.66	-2.99%
YoY %	7.84%	-21.54%	20.37%	-11.48%	-8.96%	1.52%	-	-
Horiz. %	83.33%	77.27%	98.48%	81.82%	92.42%	101.52%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	27/08/21	26/08/20	27/08/19	30/08/18	23/08/17	26/08/16	-
Price	2.30	1.96	2.62	2.75	2.80	2.67	2.59	-
P/RPS	1.90	1.76	1.71	1.37	1.48	1.34	1.30	6.52%
YoY %	7.95%	2.92%	24.82%	-7.43%	10.45%	3.08%	-	-
Horiz. %	146.15%	135.38%	131.54%	105.38%	113.85%	103.08%	100.00%	-
P/EPS	7.76	-259.05	16.60	7.72	10.68	7.02	15.18	-10.57%
YoY %	103.00%	-1,660.54%	115.03%	-27.72%	52.14%	-53.75%	-	-
Horiz. %	51.12%	-1,706.52%	109.35%	50.86%	70.36%	46.25%	100.00%	-
EY	12.88	-0.39	6.02	12.95	9.36	14.25	6.59	11.81%
YoY %	3,402.56%	-106.48%	-53.51%	38.35%	-34.32%	116.24%	-	-
Horiz. %	195.45%	-5.92%	91.35%	196.51%	142.03%	216.24%	100.00%	-
DY	7.39	0.00	0.76	1.09	0.71	0.75	0.77	45.75%
YoY %	0.00%	0.00%	-30.28%	53.52%	-5.33%	-2.60%	-	-
Horiz. %	959.74%	0.00%	98.70%	141.56%	92.21%	97.40%	100.00%	-
P/NAPS	0.55	0.48	0.64	0.53	0.58	0.61	0.65	-2.74%
YoY %	14.58%	-25.00%	20.75%	-8.62%	-4.92%	-6.15%	-	-
Horiz. %	84.62%	73.85%	98.46%	81.54%	89.23%	93.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos