Highlights

[IGBB] YoY Quarter Result on 2020-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -184.70%    YoY -     -145.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 168,527 317,061 293,498 271,398 287,639 294,544 319,980 -10.13%
  YoY % -46.85% 8.03% 8.14% -5.65% -2.34% -7.95% -
  Horiz. % 52.67% 99.09% 91.72% 84.82% 89.89% 92.05% 100.00%
PBT -7,878 88,645 99,492 113,835 78,154 97,458 119,810 -
  YoY % -108.89% -10.90% -12.60% 45.65% -19.81% -18.66% -
  Horiz. % -6.58% 73.99% 83.04% 95.01% 65.23% 81.34% 100.00%
Tax -3,698 -23,062 -25,362 -19,534 -13,697 -29,328 -21,363 -25.33%
  YoY % 83.96% 9.07% -29.84% -42.62% 53.30% -37.28% -
  Horiz. % 17.31% 107.95% 118.72% 91.44% 64.12% 137.28% 100.00%
NP -11,576 65,583 74,130 94,301 64,457 68,130 98,447 -
  YoY % -117.65% -11.53% -21.39% 46.30% -5.39% -30.80% -
  Horiz. % -11.76% 66.62% 75.30% 95.79% 65.47% 69.20% 100.00%
NP to SH -14,974 32,862 41,270 46,322 21,933 24,995 24,595 -
  YoY % -145.57% -20.37% -10.91% 111.20% -12.25% 1.63% -
  Horiz. % -60.88% 133.61% 167.80% 188.34% 89.18% 101.63% 100.00%
Tax Rate - % 26.02 % 25.49 % 17.16 % 17.53 % 30.09 % 17.83 % -
  YoY % 0.00% 2.08% 48.54% -2.11% -41.74% 68.76% -
  Horiz. % 0.00% 145.93% 142.96% 96.24% 98.32% 168.76% 100.00%
Total Cost 180,103 251,478 219,368 177,097 223,182 226,414 221,533 -3.39%
  YoY % -28.38% 14.64% 23.87% -20.65% -1.43% 2.20% -
  Horiz. % 81.30% 113.52% 99.02% 79.94% 100.74% 102.20% 100.00%
Net Worth 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 11.21%
  YoY % -4.31% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.90% 149.60% 136.71% 133.75% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 16,356 20,439 13,050 12,168 12,151 12,163 - -
  YoY % -19.98% 56.62% 7.25% 0.14% -0.10% 0.00% -
  Horiz. % 134.48% 168.05% 107.30% 100.05% 99.90% 100.00% -
Div Payout % - % 62.20 % 31.62 % 26.27 % 55.40 % 48.66 % - % -
  YoY % 0.00% 96.71% 20.37% -52.58% 13.85% 0.00% -
  Horiz. % 0.00% 127.83% 64.98% 53.99% 113.85% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 1,773,269 11.21%
  YoY % -4.31% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.90% 149.60% 136.71% 133.75% 100.00%
NOSH 817,827 681,324 652,536 608,433 607,562 608,150 607,283 5.08%
  YoY % 20.03% 4.41% 7.25% 0.14% -0.10% 0.14% -
  Horiz. % 134.67% 112.19% 107.45% 100.19% 100.05% 100.14% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.87 % 20.68 % 25.26 % 34.75 % 22.41 % 23.13 % 30.77 % -
  YoY % -133.22% -18.13% -27.31% 55.06% -3.11% -24.83% -
  Horiz. % -22.33% 67.21% 82.09% 112.93% 72.83% 75.17% 100.00%
ROE -0.45 % 0.94 % 1.32 % 1.75 % 0.90 % 1.05 % 1.39 % -
  YoY % -147.87% -28.79% -24.57% 94.44% -14.29% -24.46% -
  Horiz. % -32.37% 67.63% 94.96% 125.90% 64.75% 75.54% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.61 46.54 44.98 44.61 47.34 48.43 52.69 -14.47%
  YoY % -55.72% 3.47% 0.83% -5.77% -2.25% -8.09% -
  Horiz. % 39.12% 88.33% 85.37% 84.67% 89.85% 91.91% 100.00%
EPS -1.83 4.82 6.32 7.61 3.61 4.11 4.05 -
  YoY % -137.97% -23.73% -16.95% 110.80% -12.17% 1.48% -
  Horiz. % -45.19% 119.01% 156.05% 187.90% 89.14% 101.48% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 0.00 -
  YoY % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 4.1038 5.1476 4.8074 4.3600 3.9900 3.9000 2.9200 5.83%
  YoY % -20.28% 7.08% 10.26% 9.27% 2.31% 33.56% -
  Horiz. % 140.54% 176.29% 164.64% 149.32% 136.64% 133.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 888,502
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.97 35.68 33.03 30.55 32.37 33.15 36.01 -10.12%
  YoY % -46.83% 8.02% 8.12% -5.62% -2.35% -7.94% -
  Horiz. % 52.68% 99.08% 91.72% 84.84% 89.89% 92.06% 100.00%
EPS -1.69 3.70 4.64 5.21 2.47 2.81 2.77 -
  YoY % -145.68% -20.26% -10.94% 110.93% -12.10% 1.44% -
  Horiz. % -61.01% 133.57% 167.51% 188.09% 89.17% 101.44% 100.00%
DPS 1.84 2.30 1.47 1.37 1.37 1.37 0.00 -
  YoY % -20.00% 56.46% 7.30% 0.00% 0.00% 0.00% -
  Horiz. % 134.31% 167.88% 107.30% 100.00% 100.00% 100.00% -
NAPS 3.7774 3.9473 3.5307 2.9857 2.7284 2.6694 1.9958 11.21%
  YoY % -4.30% 11.80% 18.25% 9.43% 2.21% 33.75% -
  Horiz. % 189.27% 197.78% 176.91% 149.60% 136.71% 133.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.6700 2.8000 2.9200 2.9000 2.6400 2.2300 2.3300 -
P/RPS 12.96 6.02 6.49 6.50 5.58 4.60 4.42 19.62%
  YoY % 115.28% -7.24% -0.15% 16.49% 21.30% 4.07% -
  Horiz. % 293.21% 136.20% 146.83% 147.06% 126.24% 104.07% 100.00%
P/EPS -145.83 58.05 46.17 38.09 73.13 54.26 57.53 -
  YoY % -351.21% 25.73% 21.21% -47.91% 34.78% -5.68% -
  Horiz. % -253.49% 100.90% 80.25% 66.21% 127.12% 94.32% 100.00%
EY -0.69 1.72 2.17 2.63 1.37 1.84 1.74 -
  YoY % -140.12% -20.74% -17.49% 91.97% -25.54% 5.75% -
  Horiz. % -39.66% 98.85% 124.71% 151.15% 78.74% 105.75% 100.00%
DY 0.75 1.07 0.68 0.69 0.76 0.90 0.00 -
  YoY % -29.91% 57.35% -1.45% -9.21% -15.56% 0.00% -
  Horiz. % 83.33% 118.89% 75.56% 76.67% 84.44% 100.00% -
P/NAPS 0.65 0.54 0.61 0.67 0.66 0.57 0.80 -3.40%
  YoY % 20.37% -11.48% -8.96% 1.52% 15.79% -28.75% -
  Horiz. % 81.25% 67.50% 76.25% 83.75% 82.50% 71.25% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 30/08/18 23/08/17 26/08/16 19/08/15 28/08/14 -
Price 2.6200 2.7500 2.8000 2.6700 2.5900 2.1500 2.3500 -
P/RPS 12.71 5.91 6.23 5.99 5.47 4.44 4.46 19.05%
  YoY % 115.06% -5.14% 4.01% 9.51% 23.20% -0.45% -
  Horiz. % 284.98% 132.51% 139.69% 134.30% 122.65% 99.55% 100.00%
P/EPS -143.10 57.02 44.27 35.07 71.75 52.31 58.02 -
  YoY % -350.96% 28.80% 26.23% -51.12% 37.16% -9.84% -
  Horiz. % -246.64% 98.28% 76.30% 60.44% 123.66% 90.16% 100.00%
EY -0.70 1.75 2.26 2.85 1.39 1.91 1.72 -
  YoY % -140.00% -22.57% -20.70% 105.04% -27.23% 11.05% -
  Horiz. % -40.70% 101.74% 131.40% 165.70% 80.81% 111.05% 100.00%
DY 0.76 1.09 0.71 0.75 0.77 0.93 0.00 -
  YoY % -30.28% 53.52% -5.33% -2.60% -17.20% 0.00% -
  Horiz. % 81.72% 117.20% 76.34% 80.65% 82.80% 100.00% -
P/NAPS 0.64 0.53 0.58 0.61 0.65 0.55 0.80 -3.65%
  YoY % 20.75% -8.62% -4.92% -6.15% 18.18% -31.25% -
  Horiz. % 80.00% 66.25% 72.50% 76.25% 81.25% 68.75% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS