[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.84%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 337,206 316,772 272,027 252,772 255,566 228,208 273,370 15.06%
PBT 64,322 56,420 43,525 31,148 29,802 25,088 32,315 58.43%
Tax -17,022 -14,856 -12,431 -8,381 -9,156 -6,188 -8,846 54.89%
NP 47,300 41,564 31,094 22,766 20,646 18,900 23,469 59.76%
-
NP to SH 47,362 41,712 30,411 21,842 19,530 17,944 23,223 61.03%
-
Tax Rate 26.46% 26.33% 28.56% 26.91% 30.72% 24.67% 27.37% -
Total Cost 289,906 275,208 240,933 230,005 234,920 209,308 249,901 10.43%
-
Net Worth 464,958 451,689 452,180 438,147 431,540 437,164 432,468 4.96%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 21,841 43,683 - - - 43,683 10,920 58.94%
Div Payout % 46.12% 104.73% - - - 243.44% 47.03% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 464,958 451,689 452,180 438,147 431,540 437,164 432,468 4.96%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.03% 13.12% 11.43% 9.01% 8.08% 8.28% 8.59% -
ROE 10.19% 9.23% 6.73% 4.99% 4.53% 4.10% 5.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.75 58.01 49.82 46.29 46.80 41.79 50.06 15.06%
EPS 8.68 7.64 5.57 4.00 3.58 3.28 4.25 61.18%
DPS 4.00 8.00 0.00 0.00 0.00 8.00 2.00 58.94%
NAPS 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 4.96%
Adjusted Per Share Value based on latest NOSH - 546,046
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.82 58.07 49.87 46.34 46.85 41.83 50.11 15.07%
EPS 8.68 7.65 5.57 4.00 3.58 3.29 4.26 60.93%
DPS 4.00 8.01 0.00 0.00 0.00 8.01 2.00 58.94%
NAPS 0.8524 0.828 0.8289 0.8032 0.7911 0.8014 0.7928 4.96%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.55 0.565 0.595 0.53 0.54 0.585 0.59 -
P/RPS 0.89 0.97 1.19 1.14 1.15 1.40 1.18 -17.18%
P/EPS 6.34 7.40 10.68 13.25 15.10 17.80 13.87 -40.74%
EY 15.77 13.52 9.36 7.55 6.62 5.62 7.21 68.74%
DY 7.27 14.16 0.00 0.00 0.00 13.68 3.39 66.53%
P/NAPS 0.65 0.68 0.72 0.66 0.68 0.73 0.74 -8.30%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 -
Price 0.60 0.565 0.58 0.46 0.54 0.60 0.58 -
P/RPS 0.97 0.97 1.16 0.99 1.15 1.44 1.16 -11.27%
P/EPS 6.92 7.40 10.41 11.50 15.10 18.26 13.64 -36.46%
EY 14.46 13.52 9.60 8.70 6.62 5.48 7.33 57.48%
DY 6.67 14.16 0.00 0.00 0.00 13.33 3.45 55.38%
P/NAPS 0.70 0.68 0.70 0.57 0.68 0.75 0.73 -2.76%

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