[IGBB] YoY TTM Result on 30-Sep-2022 [#3]

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
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,556,594 1,208,524 906,275 1,167,241 1,376,282 1,303,578 1,151,054 5.15%
PBT 542,867 628,674 75,176 256,638 474,127 472,733 432,430 3.86%
Tax -115,452 -90,417 -95,853 -57,419 -80,182 -106,200 -59,847 11.56%
NP 427,415 538,257 -20,677 199,219 393,945 366,533 372,583 2.31%
-
NP to SH 244,909 374,113 -82,362 79,592 240,770 203,519 171,550 6.11%
-
Tax Rate 21.27% 14.38% 127.50% 22.37% 16.91% 22.47% 13.84% -
Total Cost 1,129,179 670,267 926,952 968,022 982,337 937,045 778,471 6.39%
-
Net Worth 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,666 6.97%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 94,500 89,664 106,645 16,356 20,439 13,050 12,168 40.70%
Div Payout % 38.59% 23.97% 0.00% 20.55% 8.49% 6.41% 7.09% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,013,162 3,791,541 3,698,120 3,415,251 3,556,533 3,245,183 2,676,666 6.97%
NOSH 1,358,141 905,427 905,350 888,502 689,828 689,519 608,333 14.31%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 27.46% 44.54% -2.28% 17.07% 28.62% 28.12% 32.37% -
ROE 6.10% 9.87% -2.23% 2.33% 6.77% 6.27% 6.41% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 115.30 133.87 101.98 139.45 202.25 196.61 189.21 -7.92%
EPS 18.14 41.44 -9.27 9.51 35.38 30.69 28.20 -7.08%
DPS 7.00 10.00 12.00 1.95 3.00 1.97 2.00 23.20%
NAPS 2.9727 4.20 4.1612 4.0803 5.2265 4.8944 4.40 -6.32%
Adjusted Per Share Value based on latest NOSH - 905,427
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 114.61 88.98 66.73 85.94 101.34 95.98 84.75 5.15%
EPS 18.03 27.55 -6.06 5.86 17.73 14.99 12.63 6.10%
DPS 6.96 6.60 7.85 1.20 1.50 0.96 0.90 40.60%
NAPS 2.9549 2.7917 2.7229 2.5147 2.6187 2.3894 1.9708 6.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.13 2.24 1.90 2.59 2.79 2.60 2.69 -
P/RPS 1.85 1.67 1.86 1.86 1.38 1.32 1.42 4.50%
P/EPS 11.74 5.41 -20.50 27.24 7.89 8.47 9.54 3.51%
EY 8.52 18.50 -4.88 3.67 12.68 11.81 10.48 -3.39%
DY 3.29 4.46 6.32 0.75 1.08 0.76 0.74 28.21%
P/NAPS 0.72 0.53 0.46 0.63 0.53 0.53 0.61 2.80%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 19/11/20 21/11/19 14/11/18 22/11/17 -
Price 2.35 2.28 1.92 2.63 2.70 2.61 2.99 -
P/RPS 2.04 1.70 1.88 1.89 1.33 1.33 1.58 4.34%
P/EPS 12.95 5.50 -20.72 27.66 7.63 8.50 10.60 3.39%
EY 7.72 18.18 -4.83 3.62 13.10 11.76 9.43 -3.27%
DY 2.98 4.39 6.25 0.74 1.11 0.75 0.67 28.22%
P/NAPS 0.79 0.54 0.46 0.64 0.52 0.53 0.68 2.52%

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