[IGBB] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -57.47%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,596,933 1,291,270 930,053 1,016,417 1,442,672 1,302,011 1,201,528 4.85%
PBT 614,327 421,139 351,405 147,663 463,099 480,591 491,318 3.79%
Tax -113,411 -92,853 -112,080 -48,868 -96,906 -89,076 -59,548 11.32%
NP 500,916 328,286 239,325 98,795 366,193 391,515 431,770 2.50%
-
NP to SH 311,911 159,114 161,845 9,250 208,665 235,643 215,143 6.38%
-
Tax Rate 18.46% 22.05% 31.89% 33.09% 20.93% 18.53% 12.12% -
Total Cost 1,096,017 962,984 690,728 917,622 1,076,479 910,496 769,758 6.06%
-
Net Worth 4,025,162 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 6.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 94,500 45,137 151,173 16,356 20,439 13,050 12,168 40.70%
Div Payout % 30.30% 28.37% 93.41% 176.83% 9.80% 5.54% 5.66% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,025,162 3,777,250 3,784,188 3,475,232 3,609,777 3,335,953 2,708,252 6.82%
NOSH 1,358,141 905,427 905,350 888,502 690,152 689,519 611,474 14.21%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 31.37% 25.42% 25.73% 9.72% 25.38% 30.07% 35.94% -
ROE 7.75% 4.21% 4.28% 0.27% 5.78% 7.06% 7.94% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 118.32 142.62 104.44 119.83 211.97 194.69 197.43 -8.17%
EPS 23.11 17.57 18.17 1.09 30.66 35.24 35.35 -6.83%
DPS 7.00 5.00 17.00 1.93 3.00 1.95 2.00 23.20%
NAPS 2.9823 4.1719 4.2493 4.0972 5.3037 4.9882 4.45 -6.44%
Adjusted Per Share Value based on latest NOSH - 905,427
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 117.58 95.08 68.48 74.84 106.22 95.87 88.47 4.85%
EPS 22.97 11.72 11.92 0.68 15.36 17.35 15.84 6.38%
DPS 6.96 3.32 11.13 1.20 1.50 0.96 0.90 40.60%
NAPS 2.9637 2.7812 2.7863 2.5588 2.6579 2.4563 1.9941 6.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.20 2.32 1.96 2.58 3.61 2.48 2.96 -
P/RPS 1.86 1.63 1.88 2.15 1.70 1.27 1.50 3.64%
P/EPS 9.52 13.20 10.78 236.58 11.77 7.04 8.37 2.16%
EY 10.50 7.57 9.27 0.42 8.49 14.21 11.94 -2.11%
DY 3.18 2.16 8.67 0.75 0.83 0.79 0.68 29.30%
P/NAPS 0.74 0.56 0.46 0.63 0.68 0.50 0.67 1.66%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 22/02/23 25/02/22 26/02/21 19/02/20 26/02/19 13/02/18 -
Price 2.38 2.54 1.93 2.60 3.32 2.50 3.10 -
P/RPS 2.01 1.78 1.85 2.17 1.57 1.28 1.57 4.20%
P/EPS 10.30 14.45 10.62 238.41 10.83 7.10 8.77 2.71%
EY 9.71 6.92 9.42 0.42 9.23 14.09 11.40 -2.63%
DY 2.94 1.97 8.81 0.74 0.90 0.78 0.65 28.58%
P/NAPS 0.80 0.61 0.45 0.63 0.63 0.50 0.70 2.24%

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