[IGBB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.76%
YoY- 18.3%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,208,524 906,275 1,167,241 1,376,282 1,303,578 1,151,054 1,258,034 -0.66%
PBT 628,674 75,176 256,638 474,127 472,733 432,430 486,152 4.37%
Tax -90,417 -95,853 -57,419 -80,182 -106,200 -59,847 -76,768 2.76%
NP 538,257 -20,677 199,219 393,945 366,533 372,583 409,384 4.66%
-
NP to SH 374,113 -82,362 79,592 240,770 203,519 171,550 176,968 13.28%
-
Tax Rate 14.38% 127.50% 22.37% 16.91% 22.47% 13.84% 15.79% -
Total Cost 670,267 926,952 968,022 982,337 937,045 778,471 848,650 -3.85%
-
Net Worth 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,666 2,516,363 7.06%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 89,664 106,645 16,356 20,439 13,050 12,168 12,151 39.50%
Div Payout % 23.97% 0.00% 20.55% 8.49% 6.41% 7.09% 6.87% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,666 2,516,363 7.06%
NOSH 905,427 905,350 888,502 689,828 689,519 608,333 607,817 6.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 44.54% -2.28% 17.07% 28.62% 28.12% 32.37% 32.54% -
ROE 9.87% -2.23% 2.33% 6.77% 6.27% 6.41% 7.03% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 133.87 101.98 139.45 202.25 196.61 189.21 206.98 -7.00%
EPS 41.44 -9.27 9.51 35.38 30.69 28.20 29.12 6.05%
DPS 10.00 12.00 1.95 3.00 1.97 2.00 2.00 30.75%
NAPS 4.20 4.1612 4.0803 5.2265 4.8944 4.40 4.14 0.23%
Adjusted Per Share Value based on latest NOSH - 689,828
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 90.86 68.13 87.75 103.47 98.00 86.54 94.58 -0.66%
EPS 28.13 -6.19 5.98 18.10 15.30 12.90 13.30 13.29%
DPS 6.74 8.02 1.23 1.54 0.98 0.91 0.91 39.59%
NAPS 2.8505 2.7802 2.5676 2.6738 2.4397 2.0123 1.8918 7.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.24 1.90 2.59 2.79 2.60 2.69 2.68 -
P/RPS 1.67 1.86 1.86 1.38 1.32 1.42 1.29 4.39%
P/EPS 5.41 -20.50 27.24 7.89 8.47 9.54 9.20 -8.46%
EY 18.50 -4.88 3.67 12.68 11.81 10.48 10.86 9.27%
DY 4.46 6.32 0.75 1.08 0.76 0.74 0.75 34.58%
P/NAPS 0.53 0.46 0.63 0.53 0.53 0.61 0.65 -3.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 22/11/17 23/11/16 -
Price 2.28 1.92 2.63 2.70 2.61 2.99 2.47 -
P/RPS 1.70 1.88 1.89 1.33 1.33 1.58 1.19 6.12%
P/EPS 5.50 -20.72 27.66 7.63 8.50 10.60 8.48 -6.95%
EY 18.18 -4.83 3.62 13.10 11.76 9.43 11.79 7.48%
DY 4.39 6.25 0.74 1.11 0.75 0.67 0.81 32.51%
P/NAPS 0.54 0.46 0.64 0.52 0.53 0.68 0.60 -1.73%

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