[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 40.97%
YoY- 114.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 310,126 263,098 237,592 239,260 207,082 163,674 129,972 78.46%
PBT 31,658 29,288 22,128 41,814 31,334 22,652 12,948 81.39%
Tax -7,394 -8,664 -7,472 -11,449 -8,464 -6,248 -3,104 78.26%
NP 24,264 20,624 14,656 30,365 22,870 16,404 9,844 82.37%
-
NP to SH 21,462 19,288 13,176 30,138 21,378 14,824 9,300 74.54%
-
Tax Rate 23.36% 29.58% 33.77% 27.38% 27.01% 27.58% 23.97% -
Total Cost 285,862 242,474 222,936 208,895 184,212 147,270 120,128 78.14%
-
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 29,784 - - 7,446 - -
Div Payout % - - 226.05% - - 50.23% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.82% 7.84% 6.17% 12.69% 11.04% 10.02% 7.57% -
ROE 6.07% 5.55% 3.78% 8.74% 6.47% 4.55% 2.90% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 62.47 53.00 47.86 48.20 41.72 32.97 26.18 78.47%
EPS 4.32 3.88 2.64 6.07 4.31 2.98 1.88 74.04%
DPS 0.00 0.00 6.00 0.00 0.00 1.50 0.00 -
NAPS 0.7125 0.6995 0.7017 0.695 0.6658 0.656 0.6457 6.77%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 56.85 48.23 43.55 43.86 37.96 30.00 23.83 78.44%
EPS 3.93 3.54 2.42 5.52 3.92 2.72 1.70 74.74%
DPS 0.00 0.00 5.46 0.00 0.00 1.37 0.00 -
NAPS 0.6484 0.6365 0.6385 0.6325 0.6059 0.597 0.5876 6.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.605 0.69 0.655 0.595 0.56 0.56 0.725 -
P/RPS 0.97 1.30 1.37 1.23 1.34 1.70 2.77 -50.28%
P/EPS 13.99 17.76 24.68 9.80 13.00 18.75 38.70 -49.22%
EY 7.15 5.63 4.05 10.20 7.69 5.33 2.58 97.17%
DY 0.00 0.00 9.16 0.00 0.00 2.68 0.00 -
P/NAPS 0.85 0.99 0.93 0.86 0.84 0.85 1.12 -16.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 -
Price 0.56 0.65 0.67 0.595 0.61 0.56 0.51 -
P/RPS 0.90 1.23 1.40 1.23 1.46 1.70 1.95 -40.24%
P/EPS 12.95 16.73 25.24 9.80 14.16 18.75 27.22 -39.02%
EY 7.72 5.98 3.96 10.20 7.06 5.33 3.67 64.09%
DY 0.00 0.00 8.96 0.00 0.00 2.68 0.00 -
P/NAPS 0.79 0.93 0.95 0.86 0.92 0.85 0.79 0.00%

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