[IGBB] YoY TTM Result on 31-Mar-2023 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 8.39%

YoY- -18.85%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	1,617,327	1,399,141	983,623	959,616	1,400,331	1,341,579	1,214,177	4.88%
YoY %	15.59%	42.24%	2.50%	-31.47%	4.38%	10.49%	-	-
Horiz. %	133.20%	115.23%	81.01%	79.03%	115.33%	110.49%	100.00%	-
PBT	753,671	452,030	437,628	103,731	415,097	490,130	466,154	8.32%
YoY %	66.73%	3.29%	321.89%	-75.01%	-15.31%	5.14%	-	-
Horiz. %	161.68%	96.97%	93.88%	22.25%	89.05%	105.14%	100.00%	-
Tax	-117,144	-103,002	-120,181	-45,498	-80,716	-89,480	-100,418	2.59%
YoY %	-13.73%	14.29%	-164.15%	43.63%	9.79%	10.89%	-	-
Horiz. %	116.66%	102.57%	119.68%	45.31%	80.38%	89.11%	100.00%	-
NP	636,527	349,028	317,447	58,233	334,381	400,650	365,736	9.66%
YoY %	82.37%	9.95%	445.13%	-82.58%	-16.54%	9.55%	-	-
Horiz. %	174.04%	95.43%	86.80%	15.92%	91.43%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,182	172,459	212,525	-16,385	176,896	251,012	176,052	16.52%
YoY %	155.82%	-18.85%	1,397.07%	-109.26%	-29.53%	42.58%	-	-
Horiz. %	250.60%	97.96%	120.72%	-9.31%	100.48%	142.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.54%	22.79%	27.46%	43.86%	19.45%	18.26%	21.54%	-
YoY %	-31.81%	-17.01%	-37.39%	125.50%	6.52%	-15.23%	-	-
Horiz. %	72.14%	105.80%	127.48%	203.62%	90.30%	84.77%	100.00%	-
Total Cost	980,800	1,050,113	666,176	901,383	1,065,950	940,929	848,441	2.44%
YoY %	-6.60%	57.63%	-26.09%	-15.44%	13.29%	10.90%	-	-
Horiz. %	115.60%	123.77%	78.52%	106.24%	125.64%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.43%	-0.50%	5.70%	16.82%	-10.63%	13.79%	-	-
Horiz. %	136.72%	124.94%	125.57%	118.80%	101.69%	113.79%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	94,500	45,137	151,173	16,356	20,439	13,050	12,168	40.68%
YoY %	109.36%	-70.14%	824.27%	-19.98%	56.62%	7.25%	-	-
Horiz. %	776.63%	370.95%	1,242.38%	134.42%	167.97%	107.25%	100.00%	-
Div Payout %	21.42%	26.17%	71.13%	0.00%	11.55%	5.20%	6.91%	-
YoY %	-18.15%	-63.21%	0.00%	0.00%	122.12%	-24.75%	-	-
Horiz. %	309.99%	378.73%	1,029.38%	0.00%	167.15%	75.25%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
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%
YoY %	9.43%	-0.50%	5.70%	16.82%	-10.63%	13.79%	-	-
Horiz. %	136.72%	124.94%	125.57%	118.80%	101.69%	113.79%	100.00%	-
NOSH	1,358,141	905,427	905,401	888,504	888,501	689,572	611,526	14.20%
YoY %	50.00%	0.00%	1.90%	0.00%	28.85%	12.76%	-	-
Horiz. %	222.09%	148.06%	148.06%	145.29%	145.29%	112.76%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	39.36%	24.95%	32.27%	6.07%	23.88%	29.86%	30.12%	-
YoY %	57.76%	-22.68%	431.63%	-74.58%	-20.03%	-0.86%	-	-
Horiz. %	130.68%	82.84%	107.14%	20.15%	79.28%	99.14%	100.00%	-
ROE	10.53%	4.50%	5.52%	-0.45%	5.68%	7.20%	5.75%	-
YoY %	134.00%	-18.48%	1,326.67%	-107.92%	-21.11%	25.22%	-	-
Horiz. %	183.13%	78.26%	96.00%	-7.83%	98.78%	125.22%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	120.03	155.31	108.85	108.86	184.29	196.60	193.36	-7.63%
YoY %	-22.72%	42.68%	-0.01%	-40.93%	-6.26%	1.68%	-	-
Horiz. %	62.08%	80.32%	56.29%	56.30%	95.31%	101.68%	100.00%	-
EPS	32.74	19.14	23.52	-1.86	23.28	36.78	28.04	2.61%
YoY %	71.06%	-18.62%	1,364.52%	-107.99%	-36.70%	31.17%	-	-
Horiz. %	116.76%	68.26%	83.88%	-6.63%	83.02%	131.17%	100.00%	-
DPS	7.00	5.00	16.73	1.86	2.69	1.91	1.94	23.82%
YoY %	40.00%	-70.11%	799.46%	-30.86%	40.84%	-1.55%	-	-
Horiz. %	360.82%	257.73%	862.37%	95.88%	138.66%	98.45%	100.00%	-
NAPS	3.1091	4.2494	4.2578	4.1292	4.1006	5.1093	4.8797	-7.23%
YoY %	-26.83%	-0.20%	3.11%	0.70%	-19.74%	4.71%	-	-
Horiz. %	63.71%	87.08%	87.26%	84.62%	84.03%	104.71%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 905,427
RPS	119.08	103.02	72.42	70.66	103.11	98.78	89.40	4.88%
YoY %	15.59%	42.25%	2.49%	-31.47%	4.38%	10.49%	-	-
Horiz. %	133.20%	115.23%	81.01%	79.04%	115.34%	110.49%	100.00%	-
EPS	32.48	12.70	15.65	-1.21	13.02	18.48	12.96	16.53%
YoY %	155.75%	-18.85%	1,393.39%	-109.29%	-29.55%	42.59%	-	-
Horiz. %	250.62%	97.99%	120.76%	-9.34%	100.46%	142.59%	100.00%	-
DPS	6.96	3.32	11.13	1.20	1.50	0.96	0.90	40.58%
YoY %	109.64%	-70.17%	827.50%	-20.00%	56.25%	6.67%	-	-
Horiz. %	773.33%	368.89%	1,236.67%	133.33%	166.67%	106.67%	100.00%	-
NAPS	3.0846	2.8187	2.8329	2.6801	2.2942	2.5671	2.2561	5.34%
YoY %	9.43%	-0.50%	5.70%	16.82%	-10.63%	13.78%	-	-
Horiz. %	136.72%	124.94%	125.57%	118.79%	101.69%	113.78%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	2.00%	-5.66%	-16.54%	84.06%	2.22%	-12.90%	-	-
Horiz. %	131.61%	129.03%	136.77%	163.87%	89.03%	87.10%	100.00%	-
P/EPS	7.48	16.19	9.82	-149.03	10.91	7.20	10.66	-5.72%
YoY %	-53.80%	64.87%	106.59%	-1,465.99%	51.53%	-32.46%	-	-
Horiz. %	70.17%	151.88%	92.12%	-1,398.03%	102.35%	67.54%	100.00%	-
EY	13.36	6.18	10.18	-0.67	9.17	13.88	9.38	6.06%
YoY %	116.18%	-39.29%	1,619.40%	-107.31%	-33.93%	47.97%	-	-
Horiz. %	142.43%	65.88%	108.53%	-7.14%	97.76%	147.97%	100.00%	-
DY	2.86	1.61	7.24	0.67	1.06	0.72	0.65	27.98%
YoY %	77.64%	-77.76%	980.60%	-36.79%	47.22%	10.77%	-	-
Horiz. %	440.00%	247.69%	1,113.85%	103.08%	163.08%	110.77%	100.00%	-
P/NAPS	0.79	0.73	0.54	0.67	0.62	0.52	0.61	4.39%
YoY %	8.22%	35.19%	-19.40%	8.06%	19.23%	-14.75%	-	-
Horiz. %	129.51%	119.67%	88.52%	109.84%	101.64%	85.25%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.77%	-12.33%	-14.12%	73.47%	10.53%	-12.50%	-	-
Horiz. %	134.87%	126.32%	144.08%	167.76%	96.71%	87.50%	100.00%	-
P/EPS	7.51	15.57	10.12	-149.56	11.60	7.10	10.49	-5.41%
YoY %	-51.77%	53.85%	106.77%	-1,389.31%	63.38%	-32.32%	-	-
Horiz. %	71.59%	148.43%	96.47%	-1,425.74%	110.58%	67.68%	100.00%	-
EY	13.31	6.42	9.88	-0.67	8.62	14.09	9.54	5.70%
YoY %	107.32%	-35.02%	1,574.63%	-107.77%	-38.82%	47.69%	-	-
Horiz. %	139.52%	67.30%	103.56%	-7.02%	90.36%	147.69%	100.00%	-
DY	2.85	1.68	7.03	0.67	1.00	0.73	0.66	27.58%
YoY %	69.64%	-76.10%	949.25%	-33.00%	36.99%	10.61%	-	-
Horiz. %	431.82%	254.55%	1,065.15%	101.52%	151.52%	110.61%	100.00%	-
P/NAPS	0.79	0.70	0.56	0.67	0.66	0.51	0.60	4.68%
YoY %	12.86%	25.00%	-16.42%	1.52%	29.41%	-15.00%	-	-
Horiz. %	131.67%	116.67%	93.33%	111.67%	110.00%	85.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos