[IGBB] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 31.31%
YoY- 1397.07%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,617,327 1,399,141 983,623 959,616 1,400,331 1,341,579 1,214,177 4.88%
PBT 753,671 452,030 437,628 103,731 415,097 490,130 466,154 8.32%
Tax -117,144 -103,002 -120,181 -45,498 -80,716 -89,480 -100,418 2.59%
NP 636,527 349,028 317,447 58,233 334,381 400,650 365,736 9.66%
-
NP to SH 441,182 172,459 212,525 -16,385 176,896 251,012 176,052 16.52%
-
Tax Rate 15.54% 22.79% 27.46% 43.86% 19.45% 18.26% 21.54% -
Total Cost 980,800 1,050,113 666,176 901,383 1,065,950 940,929 848,441 2.44%
-
Net Worth 4,189,285 3,828,259 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 5.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 94,500 45,137 151,173 16,356 20,439 13,050 12,168 40.68%
Div Payout % 21.42% 26.17% 71.13% 0.00% 11.55% 5.20% 6.91% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,189,285 3,828,259 3,847,505 3,639,959 3,115,840 3,486,540 3,064,061 5.34%
NOSH 1,358,141 905,427 905,401 888,504 888,501 689,572 611,526 14.20%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 39.36% 24.95% 32.27% 6.07% 23.88% 29.86% 30.12% -
ROE 10.53% 4.50% 5.52% -0.45% 5.68% 7.20% 5.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 120.03 155.31 108.85 108.86 184.29 196.60 193.36 -7.63%
EPS 32.74 19.14 23.52 -1.86 23.28 36.78 28.04 2.61%
DPS 7.00 5.00 16.73 1.86 2.69 1.91 1.94 23.82%
NAPS 3.1091 4.2494 4.2578 4.1292 4.1006 5.1093 4.8797 -7.23%
Adjusted Per Share Value based on latest NOSH - 905,401
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 119.08 103.02 72.42 70.66 103.11 98.78 89.40 4.88%
EPS 32.48 12.70 15.65 -1.21 13.02 18.48 12.96 16.53%
DPS 6.96 3.32 11.13 1.20 1.50 0.96 0.90 40.58%
NAPS 3.0846 2.8187 2.8329 2.6801 2.2942 2.5671 2.2561 5.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.45 3.10 2.31 2.77 2.54 2.65 2.99 -
P/RPS 2.04 2.00 2.12 2.54 1.38 1.35 1.55 4.68%
P/EPS 7.48 16.19 9.82 -149.03 10.91 7.20 10.66 -5.72%
EY 13.36 6.18 10.18 -0.67 9.17 13.88 9.38 6.06%
DY 2.86 1.61 7.24 0.67 1.06 0.72 0.65 27.98%
P/NAPS 0.79 0.73 0.54 0.67 0.62 0.52 0.61 4.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 30/05/22 28/05/21 11/06/20 29/05/19 31/05/18 -
Price 2.46 2.98 2.38 2.78 2.70 2.61 2.94 -
P/RPS 2.05 1.92 2.19 2.55 1.47 1.33 1.52 5.10%
P/EPS 7.51 15.57 10.12 -149.56 11.60 7.10 10.49 -5.41%
EY 13.31 6.42 9.88 -0.67 8.62 14.09 9.54 5.70%
DY 2.85 1.68 7.03 0.67 1.00 0.73 0.66 27.58%
P/NAPS 0.79 0.70 0.56 0.67 0.66 0.51 0.60 4.68%

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