[IGBB] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 6.52%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 983,623 959,616 1,400,331 1,341,579 1,214,177 1,232,111 1,215,837 -3.46%
PBT 437,628 103,731 415,097 490,130 466,154 518,027 359,209 3.34%
Tax -120,181 -45,498 -80,716 -89,480 -100,418 -56,123 -85,675 5.80%
NP 317,447 58,233 334,381 400,650 365,736 461,904 273,534 2.51%
-
NP to SH 212,525 -16,385 176,896 251,012 176,052 207,183 106,730 12.15%
-
Tax Rate 27.46% 43.86% 19.45% 18.26% 21.54% 10.83% 23.85% -
Total Cost 666,176 901,383 1,065,950 940,929 848,441 770,207 942,303 -5.61%
-
Net Worth 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 2,615,350 2,414,149 8.07%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 151,173 16,356 20,439 13,050 12,168 12,151 12,163 52.16%
Div Payout % 71.13% 0.00% 11.55% 5.20% 6.91% 5.86% 11.40% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 2,615,350 2,414,149 8.07%
NOSH 905,401 888,504 888,501 689,572 611,526 608,221 608,098 6.85%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 32.27% 6.07% 23.88% 29.86% 30.12% 37.49% 22.50% -
ROE 5.52% -0.45% 5.68% 7.20% 5.75% 7.92% 4.42% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 108.85 108.86 184.29 196.60 193.36 202.58 199.94 -9.63%
EPS 23.52 -1.86 23.28 36.78 28.04 34.06 17.55 4.99%
DPS 16.73 1.86 2.69 1.91 1.94 2.00 2.00 42.45%
NAPS 4.2578 4.1292 4.1006 5.1093 4.8797 4.30 3.97 1.17%
Adjusted Per Share Value based on latest NOSH - 689,572
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 72.42 70.66 103.11 98.78 89.40 90.72 89.52 -3.46%
EPS 15.65 -1.21 13.02 18.48 12.96 15.25 7.86 12.15%
DPS 11.13 1.20 1.50 0.96 0.90 0.89 0.90 52.04%
NAPS 2.8329 2.6801 2.2942 2.5671 2.2561 1.9257 1.7775 8.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.31 2.77 2.54 2.65 2.99 2.78 2.53 -
P/RPS 2.12 2.54 1.38 1.35 1.55 1.37 1.27 8.91%
P/EPS 9.82 -149.03 10.91 7.20 10.66 8.16 14.41 -6.18%
EY 10.18 -0.67 9.17 13.88 9.38 12.25 6.94 6.59%
DY 7.24 0.67 1.06 0.72 0.65 0.72 0.79 44.63%
P/NAPS 0.54 0.67 0.62 0.52 0.61 0.65 0.64 -2.79%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 28/05/21 11/06/20 29/05/19 31/05/18 25/05/17 25/05/16 -
Price 2.38 2.78 2.70 2.61 2.94 3.00 2.75 -
P/RPS 2.19 2.55 1.47 1.33 1.52 1.48 1.38 7.99%
P/EPS 10.12 -149.56 11.60 7.10 10.49 8.81 15.67 -7.02%
EY 9.88 -0.67 8.62 14.09 9.54 11.35 6.38 7.55%
DY 7.03 0.67 1.00 0.73 0.66 0.67 0.73 45.83%
P/NAPS 0.56 0.67 0.66 0.51 0.60 0.70 0.69 -3.41%

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