[IGBB] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 59.16%
YoY- -105.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,631,857 1,475,388 1,095,938 984,773 1,251,797 1,365,142 1,236,277 4.73%
PBT 722,184 515,870 531,589 136,121 318,574 479,283 451,811 8.12%
Tax -116,371 -105,416 -133,255 -54,451 -61,352 -87,180 -106,246 1.52%
NP 605,813 410,454 398,334 81,670 257,222 392,103 345,565 9.79%
-
NP to SH 404,314 234,713 267,595 -6,691 129,060 242,604 171,000 15.40%
-
Tax Rate 16.11% 20.43% 25.07% 40.00% 19.26% 18.19% 23.52% -
Total Cost 1,026,044 1,064,934 697,604 903,103 994,575 973,039 890,712 2.38%
-
Net Worth 4,264,144 3,971,086 3,764,326 3,586,826 3,356,198 3,507,183 3,137,001 5.24%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 94,500 45,137 151,173 - 16,356 20,439 13,050 39.05%
Div Payout % 23.37% 19.23% 56.49% - 12.67% 8.43% 7.63% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,264,144 3,971,086 3,764,326 3,586,826 3,356,198 3,507,183 3,137,001 5.24%
NOSH 1,358,141 1,358,141 905,427 905,350 888,501 689,572 689,505 11.94%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 37.12% 27.82% 36.35% 8.29% 20.55% 28.72% 27.95% -
ROE 9.48% 5.91% 7.11% -0.19% 3.85% 6.92% 5.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 121.31 109.26 121.34 111.36 153.06 200.37 189.46 -7.15%
EPS 30.06 17.38 29.63 -0.76 15.78 35.61 26.21 2.30%
DPS 7.00 3.34 17.00 0.00 2.00 3.00 2.00 23.19%
NAPS 3.1698 2.9407 4.1679 4.056 4.1038 5.1476 4.8074 -6.70%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 122.68 110.92 82.39 74.04 94.11 102.63 92.94 4.73%
EPS 30.40 17.65 20.12 -0.50 9.70 18.24 12.86 15.40%
DPS 7.10 3.39 11.37 0.00 1.23 1.54 0.98 39.06%
NAPS 3.2058 2.9855 2.83 2.6966 2.5232 2.6367 2.3584 5.24%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.52 2.00 2.28 2.05 2.67 2.80 2.92 -
P/RPS 2.08 1.83 1.88 1.84 1.74 1.40 1.54 5.13%
P/EPS 8.38 11.51 7.70 -270.94 16.92 7.86 11.14 -4.62%
EY 11.93 8.69 12.99 -0.37 5.91 12.72 8.97 4.86%
DY 2.78 1.67 7.46 0.00 0.75 1.07 0.68 26.42%
P/NAPS 0.80 0.68 0.55 0.51 0.65 0.54 0.61 4.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 29/08/22 27/08/21 26/08/20 27/08/19 30/08/18 -
Price 2.69 2.06 2.30 1.96 2.62 2.75 2.80 -
P/RPS 2.22 1.89 1.90 1.76 1.71 1.37 1.48 6.98%
P/EPS 8.95 11.85 7.76 -259.05 16.60 7.72 10.68 -2.89%
EY 11.17 8.44 12.88 -0.39 6.02 12.95 9.36 2.98%
DY 2.60 1.62 7.39 0.00 0.76 1.09 0.71 24.12%
P/NAPS 0.85 0.70 0.55 0.48 0.64 0.53 0.58 6.57%

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