[IBRACO] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 39.74%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,475 49,344 32,493 57,040 28,158 22,338 19,063 145.62%
PBT 12,175 8,089 3,237 6,098 5,044 4,375 3,454 131.43%
Tax -3,224 -2,348 -776 -1,945 -1,288 -1,042 236 -
NP 8,951 5,741 2,461 4,153 3,756 3,333 3,690 80.43%
-
NP to SH 8,622 5,087 2,325 4,480 3,206 3,016 3,336 88.22%
-
Tax Rate 26.48% 29.03% 23.97% 31.90% 25.54% 23.82% -6.83% -
Total Cost 64,524 43,603 30,032 52,887 24,402 19,005 15,373 159.97%
-
Net Worth 330,506 325,642 320,529 325,791 331,202 328,025 324,996 1.12%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 3,723 - 9,928 - - - -
Div Payout % - 73.19% - 221.61% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 330,506 325,642 320,529 325,791 331,202 328,025 324,996 1.12%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.18% 11.63% 7.57% 7.28% 13.34% 14.92% 19.36% -
ROE 2.61% 1.56% 0.73% 1.38% 0.97% 0.92% 1.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.80 9.94 6.55 11.49 5.67 4.50 3.84 145.62%
EPS 1.74 1.02 0.47 0.90 0.65 0.61 0.67 88.82%
DPS 0.00 0.75 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.6658 0.656 0.6457 0.6563 0.6672 0.6608 0.6547 1.12%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.46 9.04 5.95 10.45 5.16 4.09 3.49 145.72%
EPS 1.58 0.93 0.43 0.82 0.59 0.55 0.61 88.49%
DPS 0.00 0.68 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.6053 0.5964 0.587 0.5966 0.6065 0.6007 0.5952 1.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.56 0.725 0.815 0.915 0.81 0.95 -
P/RPS 3.78 5.63 11.08 7.09 16.13 18.00 24.74 -71.38%
P/EPS 32.24 54.65 154.79 90.31 141.68 133.32 141.36 -62.63%
EY 3.10 1.83 0.65 1.11 0.71 0.75 0.71 166.89%
DY 0.00 1.34 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 1.12 1.24 1.37 1.23 1.45 -30.48%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 26/05/17 -
Price 0.61 0.56 0.51 0.71 0.88 0.89 0.865 -
P/RPS 4.12 5.63 7.79 6.18 15.51 19.78 22.52 -67.73%
P/EPS 35.12 54.65 108.89 78.67 136.26 146.49 128.71 -57.89%
EY 2.85 1.83 0.92 1.27 0.73 0.68 0.78 137.04%
DY 0.00 1.34 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.79 1.08 1.32 1.35 1.32 -21.37%

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