[IGBB] YoY TTM 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- 39.81%
YoY- 554.23%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,656,075 1,556,594 1,208,524 906,275 1,167,241 1,376,282 1,303,578 4.06%
PBT 746,012 542,867 628,674 75,176 256,638 474,127 472,733 7.89%
Tax -122,646 -115,452 -90,417 -95,853 -57,419 -80,182 -106,200 2.42%
NP 623,366 427,415 538,257 -20,677 199,219 393,945 366,533 9.24%
-
NP to SH 419,974 244,909 374,113 -82,362 79,592 240,770 203,519 12.82%
-
Tax Rate 16.44% 21.27% 14.38% 127.50% 22.37% 16.91% 22.47% -
Total Cost 1,032,709 1,129,179 670,267 926,952 968,022 982,337 937,045 1.63%
-
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 89,664 106,645 16,356 20,439 13,050 51.73%
Div Payout % 38.01% 38.59% 23.97% 0.00% 20.55% 8.49% 6.41% -
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 37.64% 27.46% 44.54% -2.28% 17.07% 28.62% 28.12% -
ROE 9.92% 6.10% 9.87% -2.23% 2.33% 6.77% 6.27% -
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 124.50 115.30 133.87 101.98 139.45 202.25 196.61 -7.32%
EPS 31.57 18.14 41.44 -9.27 9.51 35.38 30.69 0.47%
DPS 12.00 7.00 10.00 12.00 1.95 3.00 1.97 35.10%
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 124.50 117.02 90.86 68.13 87.75 103.47 98.00 4.06%
EPS 31.57 18.41 28.13 -6.19 5.98 18.10 15.30 12.81%
DPS 12.00 7.10 6.74 8.02 1.23 1.54 0.98 51.76%
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 2.13 1.85 1.67 1.86 1.86 1.38 1.32 8.29%
P/EPS 8.39 11.74 5.41 -20.50 27.24 7.89 8.47 -0.15%
EY 11.91 8.52 18.50 -4.88 3.67 12.68 11.81 0.14%
DY 4.53 3.29 4.46 6.32 0.75 1.08 0.76 34.61%
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 2.11 2.04 1.70 1.88 1.89 1.33 1.33 7.98%
P/EPS 8.33 12.95 5.50 -20.72 27.66 7.63 8.50 -0.33%
EY 12.01 7.72 18.18 -4.83 3.62 13.10 11.76 0.35%
DY 4.56 2.98 4.39 6.25 0.74 1.11 0.75 35.06%
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