Icon Offshore Berhad

KLSE:ICON Stock Report

Market Cap: RM 620.5m

Icon Offshore Berhad Future Growth

Future criteria checks 4/6

Icon Offshore Berhad is forecast to grow earnings and revenue by 97.9% and 18.8% per annum respectively. EPS is expected to grow by 96.1% per annum. Return on equity is forecast to be 15.6% in 3 years.

Key information

97.9%

Earnings growth rate

96.1%

EPS growth rate

Energy Services earnings growth7.2%
Revenue growth rate18.8%
Future return on equity15.6%
Analyst coverage

Low

Last updated28 Nov 2024

Recent future growth updates

Recent updates

Icon Offshore Berhad (KLSE:ICON) Stocks Pounded By 26% But Not Lagging Industry On Growth Or Pricing

Mar 15
Icon Offshore Berhad (KLSE:ICON) Stocks Pounded By 26% But Not Lagging Industry On Growth Or Pricing

These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively

Mar 03
These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively

After Leaping 28% Icon Offshore Berhad (KLSE:ICON) Shares Are Not Flying Under The Radar

Jan 21
After Leaping 28% Icon Offshore Berhad (KLSE:ICON) Shares Are Not Flying Under The Radar

Calculating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

Jan 05
Calculating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt

Oct 11
We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt

Estimating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

Sep 18
Estimating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

Icon Offshore Berhad (KLSE:ICON) Has More To Do To Multiply In Value Going Forward

Aug 22
Icon Offshore Berhad (KLSE:ICON) Has More To Do To Multiply In Value Going Forward

We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt

Jul 01
We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt

The Return Trends At Icon Offshore Berhad (KLSE:ICON) Look Promising

May 16
The Return Trends At Icon Offshore Berhad (KLSE:ICON) Look Promising

A Look At The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

Mar 10
A Look At The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)

These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively

Jan 17
These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively

Estimating The Fair Value Of Icon Offshore Berhad (KLSE:ICON)

Nov 26
Estimating The Fair Value Of Icon Offshore Berhad (KLSE:ICON)

Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet

Oct 07
Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet

Icon Offshore Berhad (KLSE:ICON) Is Experiencing Growth In Returns On Capital

Jul 20
Icon Offshore Berhad (KLSE:ICON) Is Experiencing Growth In Returns On Capital

Investors Continue Waiting On Sidelines For Icon Offshore Berhad (KLSE:ICON)

May 17
Investors Continue Waiting On Sidelines For Icon Offshore Berhad (KLSE:ICON)

Returns On Capital Are Showing Encouraging Signs At Icon Offshore Berhad (KLSE:ICON)

Dec 13
Returns On Capital Are Showing Encouraging Signs At Icon Offshore Berhad (KLSE:ICON)

Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet

Oct 11
Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet

Be Wary Of Icon Offshore Berhad (KLSE:ICON) And Its Returns On Capital

Aug 02
Be Wary Of Icon Offshore Berhad (KLSE:ICON) And Its Returns On Capital

Icon Offshore Berhad (KLSE:ICON) Seems To Use Debt Quite Sensibly

May 07
Icon Offshore Berhad (KLSE:ICON) Seems To Use Debt Quite Sensibly

Can Icon Offshore Berhad (KLSE:ICON) Continue To Grow Its Returns On Capital?

Mar 15
Can Icon Offshore Berhad (KLSE:ICON) Continue To Grow Its Returns On Capital?

We're Not So Sure You Should Rely on Icon Offshore Berhad's (KLSE:ICON) Statutory Earnings

Feb 08
We're Not So Sure You Should Rely on Icon Offshore Berhad's (KLSE:ICON) Statutory Earnings

Icon Offshore Berhad (KLSE:ICON) Has A Pretty Healthy Balance Sheet

Jan 04
Icon Offshore Berhad (KLSE:ICON) Has A Pretty Healthy Balance Sheet

What We Make Of Icon Offshore Berhad's (KLSE:ICON) Returns On Capital

Nov 30
What We Make Of Icon Offshore Berhad's (KLSE:ICON) Returns On Capital

Earnings and Revenue Growth Forecasts

KLSE:ICON - Analysts future estimates and past financials data (MYR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2026295661081281
12/31/2025300501001202
12/31/20242311150702
9/30/20242001-1146N/A
6/30/2024188-121752N/A
3/31/2024187-153368N/A
12/31/202320055881N/A
9/30/2023126-34123136N/A
6/30/2023146-33126144N/A
3/31/2023170-308091N/A
12/31/2022193-23114128N/A
9/30/2022306235255N/A
6/30/2022314297168N/A
3/31/202231737113124N/A
12/31/202130123-10286N/A
9/30/202127518-89113N/A
6/30/20212404-13176N/A
3/31/2021214-4-11979N/A
12/31/2020212282750N/A
9/30/2020211352864N/A
6/30/2020214294380N/A
3/31/2020208181858N/A
12/31/2019201-104785N/A
9/30/2019194-4443564N/A
6/30/2019190-4493964N/A
3/31/2019193-4505868N/A
12/31/2018200-4516977N/A
9/30/2018203-748181N/A
6/30/2018210-62N/A64N/A
3/31/2018211-64N/A68N/A
12/31/2017205-62N/A67N/A
9/30/2017208-163N/A14N/A
6/30/2017213-162N/A102N/A
3/31/2017217-154N/A106N/A
12/31/2016227-153N/A100N/A
9/30/2016239-379N/A157N/A
6/30/2016245-376N/A99N/A
3/31/2016255-372N/A109N/A
12/31/2015267-364N/A146N/A
9/30/201527826N/A188N/A
6/30/201528939N/A161N/A
3/31/201530243N/A164N/A
12/31/201431959N/A166N/A
9/30/2014328133N/A148N/A
6/30/2014346136N/A191N/A
3/31/2014350130N/A197N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: ICON's forecast earnings growth (97.9% per year) is above the savings rate (3.6%).

Earnings vs Market: ICON's earnings (97.9% per year) are forecast to grow faster than the MY market (10% per year).

High Growth Earnings: ICON's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: ICON's revenue (18.8% per year) is forecast to grow faster than the MY market (6.3% per year).

High Growth Revenue: ICON's revenue (18.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: ICON's Return on Equity is forecast to be low in 3 years time (15.6%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/02/02 13:09
End of Day Share Price 2025/01/28 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Icon Offshore Berhad is covered by 4 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Muzhafar MukhtarCredit Suisse
Yat TanHong Leong Investment Bank Berhad
Sin LimKenanga Research