[IBRACO] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 180.69%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 84,929 55,778 71,503 138,652 101,046 72,151 59,398 26.83%
PBT 14,568 8,057 7,716 24,744 9,100 9,112 5,532 90.36%
Tax -3,785 -1,973 -2,254 -7,972 -1,214 -2,464 -1,868 59.91%
NP 10,783 6,084 5,462 16,772 7,886 6,648 3,664 104.95%
-
NP to SH 10,708 5,485 5,413 18,113 6,453 6,350 3,294 118.97%
-
Tax Rate 25.98% 24.49% 29.21% 32.22% 13.34% 27.04% 33.77% -
Total Cost 74,146 49,694 66,041 121,880 93,160 65,503 55,734 20.89%
-
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,964 - - 7,446 -
Div Payout % - - - 27.41% - - 226.05% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.70% 10.91% 7.64% 12.10% 7.80% 9.21% 6.17% -
ROE 2.80% 1.48% 1.48% 5.03% 1.82% 1.83% 0.95% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.11 11.24 14.40 27.93 20.36 14.53 11.97 26.81%
EPS 2.16 1.10 1.09 3.65 1.30 1.28 0.66 119.95%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
NAPS 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 6.36%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.55 10.21 13.09 25.39 18.51 13.21 10.88 26.79%
EPS 1.96 1.00 0.99 3.32 1.18 1.16 0.60 119.68%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 1.36 -
NAPS 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 0.6379 6.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.57 0.505 0.55 0.695 0.605 0.69 0.655 -
P/RPS 3.33 4.49 3.82 2.49 2.97 4.75 5.47 -28.10%
P/EPS 26.42 45.70 50.44 19.05 46.54 53.94 98.71 -58.36%
EY 3.78 2.19 1.98 5.25 2.15 1.85 1.01 140.47%
DY 0.00 0.00 0.00 1.44 0.00 0.00 2.29 -
P/NAPS 0.74 0.67 0.75 0.96 0.85 0.99 0.93 -14.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 -
Price 0.495 0.68 0.545 0.64 0.56 0.65 0.67 -
P/RPS 2.89 6.05 3.78 2.29 2.75 4.47 5.60 -35.58%
P/EPS 22.95 61.54 49.98 17.54 43.08 50.81 100.97 -62.65%
EY 4.36 1.62 2.00 5.70 2.32 1.97 0.99 167.95%
DY 0.00 0.00 0.00 1.56 0.00 0.00 2.24 -
P/NAPS 0.64 0.91 0.74 0.88 0.79 0.93 0.95 -23.09%

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