ICON OFFSHORE BERHAD

KLSE (MYR): ICON (5255)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.18

Today's Change

+0.02 (1.72%)

Day's Change

1.15 - 1.19

Trading Volume

1,041,100

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 174,718 188,016 199,788 282,567 300,884 212,072 201,056 199,747 204,625 226,915 266,566 318,877 -5.05%
PBT -32,792 -8,716 12,890 200,367 43,983 42,547 7,313 -435,670 -49,912 -149,825 -363,561 56,400 -15.11%
Tax -3,148 -4,169 -6,173 -25,249 -11,972 -11,248 -14,786 -2,129 -4,045 3,126 273 2,954 -
NP -35,940 -12,885 6,717 175,118 32,011 31,299 -7,473 -437,799 -53,957 -146,699 -363,288 59,354 -21.49%
-
NP to SH -33,622 -12,137 4,856 171,560 25,578 25,687 -10,417 -439,967 -59,785 -152,747 -364,087 59,354 -24.26%
-
Tax Rate - - 47.89% 12.60% 27.22% 26.44% 202.19% - - - - -5.24% -
Total Cost 210,658 200,901 193,071 107,449 268,873 180,773 208,529 637,546 258,582 373,614 629,854 259,523 -3.23%
-
Net Worth 347,267 347,267 346,421 366,477 376,460 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -4.66%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 1,353 27,064 18,121 - - - - - - - - -
Div Payout % - 0.00% 557.34% 10.56% - - - - - - - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 347,267 347,267 346,421 366,477 376,460 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -4.66%
NOSH 622,563 622,563 541,637 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 -8.25%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -20.57% -6.85% 3.36% 61.97% 10.64% 14.76% -3.72% -219.18% -26.37% -64.65% -136.28% 18.61% -
ROE -9.68% -3.50% 1.40% 46.81% 6.79% 8.34% -21.32% -663.85% -11.81% -27.04% -50.01% 11.14% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.69 33.03 36.91 10.45 11.16 8.93 17.08 16.97 17.38 19.28 22.64 55.07 -4.34%
EPS -5.90 -2.13 0.90 6.34 0.95 1.08 -0.88 -37.37 -5.08 -12.98 -30.90 7.41 -20.87%
DPS 0.00 0.24 5.00 0.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.64 0.1355 0.1396 0.1296 0.0415 0.0563 0.4299 0.4799 0.6184 0.92 -3.94%
Adjusted Per Share Value based on latest NOSH - 622,563
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.03 30.16 32.05 45.33 48.26 34.02 32.25 32.04 32.82 36.40 42.76 51.15 -5.05%
EPS -5.39 -1.95 0.78 27.52 4.10 4.12 -1.67 -70.57 -9.59 -24.50 -58.40 9.52 -24.25%
DPS 0.00 0.22 4.34 2.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.557 0.5557 0.5879 0.6039 0.4938 0.0784 0.1063 0.8118 0.9062 1.1677 0.8546 -4.66%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/06/24 28/06/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.99 0.99 0.585 0.095 0.105 0.115 0.05 0.07 0.23 0.365 0.43 0.745 -
P/RPS 3.23 3.00 1.58 0.91 0.94 1.29 0.29 0.41 1.32 1.89 1.90 1.35 1.76%
P/EPS -16.76 -46.44 65.21 1.50 11.07 10.63 -5.65 -0.19 -4.53 -2.81 -1.39 7.27 27.58%
EY -5.97 -2.15 1.53 66.77 9.03 9.40 -17.70 -533.92 -22.08 -35.55 -71.93 13.76 -21.64%
DY 0.00 0.24 8.55 7.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 0.91 0.70 0.75 0.89 1.20 1.24 0.54 0.76 0.70 0.81 1.30%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/08/24 30/08/24 29/02/24 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 27/02/17 29/02/16 11/03/15 -
Price 1.17 1.17 0.745 0.12 0.115 0.12 0.11 0.10 0.23 0.465 0.365 0.725 -
P/RPS 3.81 3.54 2.02 1.15 1.03 1.34 0.64 0.59 1.32 2.41 1.61 1.32 4.83%
P/EPS -19.81 -54.88 83.04 1.89 12.12 11.10 -12.43 -0.27 -4.53 -3.58 -1.18 7.07 31.46%
EY -5.05 -1.82 1.20 52.86 8.25 9.01 -8.04 -373.74 -22.08 -27.90 -84.74 14.14 -23.95%
DY 0.00 0.20 6.71 5.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.92 1.16 0.89 0.82 0.93 2.65 1.78 0.54 0.97 0.59 0.79 4.35%

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
11 people like this. Showing 50 of 12,152 comments

5354_

Where got down? Still up today. Yinson boss so much gain still dumb-dumb hold.

2024-06-19 11:47

supermanhitam

why i can not buy in 1.00 today !!!!!!

2024-06-19 15:45

supermanhitam

hope tomorrow will down from 1.00

2024-06-19 15:47

Karlos

We are talking about ICON not YINSON.

2024-06-19 21:21

5354_

Still up today despite >800 counters down. Sure not because of Yinson boss effect? Yinson QR out today. Will Icon QR like Yinson in future?

2024-06-19 22:38

supermanhitam

very sad today still can not buy in 1.00 , hope tomorrow can down bellow 1.00 . i 100% buy . TQ

2024-06-20 17:04

newbie2018

Sifus does any1 know who behind buying Icon from 60 sen level until recently >RM 1? Bursa news seem no announcement.

2 months ago

Change_

Lim Han Weng why not appoint your son as new MD?

2 months ago

Change_

Hadian Hashim also must be kicked out not only other directors.

2 months ago

Change_

Hadian when no more offer Yinson share as takeover? 0.5-1 Yinson for 1 Icon maybe better respond than 63.5 sen?

2 months ago

IconForever

Add more 93.5-95 sen.

2 months ago

Alipapapa

Likely will drop back to 65sen.

2 months ago

LY Hoh

Apa jadi? Tiba-tiba jatuh teruk?

2 months ago

Karlos

Akan jatuh ke paras harga patut ie sekitar 63.5 sen lah !

2 months ago

DickyMe

Belon penuh dengan angin kentut!

2 months ago

supermanhitam

so lucky can buy in 0.90 today , tq

2 months ago

5354_

Rebound today. New high possible in 2nd half 2024?

2 months ago

5354_

Yinson every1 like. RM 2.3 very strong even bear market lately. Icon can follow with same boss?

2 months ago

bullrun168

Walaoeh, oil price spike up crazily !
Brent closed at=> $86.60 +1.60 +1.88 %
Like that today ICON going to limit up already liao lah !
Heng ah, Ong ah, Huat ah !

2 months ago

118_

Oil moving to USD 90.

2 months ago

karateburnished

I want to find a lovely icon

2 months ago

karateburnished

I want to find a lovely icon
https://google.com

2 months ago

Undi_PKR

RM 1 Icon only possible under UG govn as well as Rafizi Menteri Ekonomi.

2 months ago

Undi_PKR

RM 1.5 Icon govn through Ekuinas gains as well.

2 months ago

sheep

Going up..

2 months ago

Undi_PKR

RM 1.5-2 Icon PM-X PM 5 years no problem.

2 months ago

Change_

Oil Soars Above $80 as Traders Price in Potential Iran Reprisal
https://finance.yahoo.com/news/oil-steady-weekly-gain-traders-233000844.html

1 month ago

Abram66

EPF got bought Yinson, but ICON, EPF didn't buy

3 weeks ago

LY Hoh

What happen today the share suddenly go up so much?

2 weeks ago

supermanhitam

wowowo , Run

2 weeks ago

maggigoreng

too late to buy in?

2 weeks ago

Bullrun18

Yinson is Disposals offshore business to Icon for 160 millions

The Proposed Disposals are for a total sale consideration of RM160 million which shall be satisfied by the issuance of 181,818,181 new ordinary shares in Icon at an issue price of RM0.88 per share (“Issue Price”) (“Consideration Shares”) (“Sale Consideration”) and in accordance with the terms of definitive agreement(s) to be entered into by the parties pursuant to the Proposed Disposals (“Definitive Agreement”).

https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3480181

2 weeks ago

Bullrun18

Yinson divests offshore marine business to Icon Offshore

Friday, 30 Aug 2024
7:35 PM MYT

https://www.thestar.com.my/business/business-news/2024/08/30/yinson-divests-offshore-marine-business-to-icon-offshore

2 weeks ago

maggigoreng

why are they selling their profitable subsidiary below market value suddenly?

2 weeks ago

BursaVulture

@Abram66

EPF cannot touch anything below RM1B.

@maggigoreng

How do you know it is below market value?

2 weeks ago

maggigoreng

those subsidiaries are bringing in huge profits, and 1 vessel from 2010 averages around 50m++. it's 160m for 4, and 1 is newly refurbished. almost too good to be true

2 weeks ago

speakup

Bodoh move to buy from Yinson. It is cheaper to take over Alam and own all Alam ships. 160mil is 3x Alam market cap!

2 weeks ago

speakup

U buy from Yinson u get 4 ship for 160mil. But if u buy from Alam, u get 15 ships for only 50mil!

2 weeks ago

speakup

Icon CEO tidur slumber

2 weeks ago

maggigoreng

@speakup and be burdened by their huge debt? or are you paying it off first?

2 weeks ago

raymondroy

amazing deal..... yinson major shareholder Lim, buys into Icon at 63c for 50% from ekuinas, and then injects yinson OSV business into Icon for a profit for share consideration, at 88c per share.... while the current share price is 115c, win win win.... for both Lim and Yinson becomes minority shareholder, while Lim being major shareholder..... what an excellent arrangement !!!

2 weeks ago

maggigoreng

diluting shareholding definitely, but not taking on any new debts and acquiring profitable subsidiaries. like i said, too good to be true right

2 weeks ago

BursaVulture

@speakup

Well, just because u want to buy, doesnt mean people want to sell. many wanted to buy up 99 before they became so huge, 99 boss dont want to sell.

2 weeks ago

5354_

Previously Icon forum very quiet. After QR out and with corporate proposal so many commenting why ah?

2 weeks ago

supermanhitam

so lucky can sell in good price , tq all

2 weeks ago

LY Hoh

Yes. I also sold took some profit first, Later buy in again.

2 weeks ago

supermanhitam

best on 1.35 , Run . tq

2 weeks ago

mf

Quarter Result

Quarter Result on 30-Jun-2024[#2] QoQ - 128.77% YoY - 53.03%.

2 weeks ago

Abram66

Yinson and Icon has become brother & sister 😁

2 weeks ago

core9design

Severely undervalued. Easily RM2 in 6 months

2 weeks ago

Post a Comment