[IBRACO] QoQ Annualized 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- 10.15%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized 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 207,082 163,674 129,972 126,599 92,745 82,802 76,252 94.53%
PBT 31,334 22,652 12,948 18,971 17,164 15,658 13,816 72.53%
Tax -8,464 -6,248 -3,104 -4,039 -2,792 -1,612 944 -
NP 22,870 16,404 9,844 14,932 14,372 14,046 14,760 33.86%
-
NP to SH 21,378 14,824 9,300 14,038 12,744 12,704 13,344 36.87%
-
Tax Rate 27.01% 27.58% 23.97% 21.29% 16.27% 10.30% -6.83% -
Total Cost 184,212 147,270 120,128 111,667 78,373 68,756 61,492 107.67%
-
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 - 7,446 - 9,928 - - - -
Div Payout % - 50.23% - 70.72% - - - -
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 11.04% 10.02% 7.57% 11.79% 15.50% 16.96% 19.36% -
ROE 6.47% 4.55% 2.90% 4.31% 3.85% 3.87% 4.11% -
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 41.72 32.97 26.18 25.50 18.68 16.68 15.36 94.55%
EPS 4.31 2.98 1.88 2.83 2.57 2.56 2.68 37.22%
DPS 0.00 1.50 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 37.92 29.97 23.80 23.18 16.98 15.16 13.96 94.56%
EPS 3.92 2.71 1.70 2.57 2.33 2.33 2.44 37.13%
DPS 0.00 1.36 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 1.34 1.70 2.77 3.20 4.90 4.86 6.18 -63.87%
P/EPS 13.00 18.75 38.70 28.82 35.64 31.65 35.34 -48.62%
EY 7.69 5.33 2.58 3.47 2.81 3.16 2.83 94.60%
DY 0.00 2.68 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 1.46 1.70 1.95 2.78 4.71 5.34 5.63 -59.30%
P/EPS 14.16 18.75 27.22 25.11 34.28 34.78 32.18 -42.11%
EY 7.06 5.33 3.67 3.98 2.92 2.88 3.11 72.64%
DY 0.00 2.68 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