[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -4.47%
YoY- 51.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 435,128 349,140 320,560 391,871 381,937 337,206 316,772 23.49%
PBT 54,038 36,172 35,180 62,726 66,282 64,322 56,420 -2.82%
Tax -16,501 -11,928 -12,732 -17,379 -17,636 -17,022 -14,856 7.23%
NP 37,537 24,244 22,448 45,347 48,646 47,300 41,564 -6.55%
-
NP to SH 35,744 23,068 21,184 46,038 48,192 47,362 41,712 -9.75%
-
Tax Rate 30.54% 32.98% 36.19% 27.71% 26.61% 26.46% 26.33% -
Total Cost 397,590 324,896 298,112 346,524 333,290 289,906 275,208 27.71%
-
Net Worth 494,990 490,622 484,397 478,063 477,408 464,958 451,689 6.27%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 14,561 21,841 - 19,111 14,561 21,841 43,683 -51.82%
Div Payout % 40.74% 94.68% - 41.51% 30.22% 46.12% 104.73% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 494,990 490,622 484,397 478,063 477,408 464,958 451,689 6.27%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.63% 6.94% 7.00% 11.57% 12.74% 14.03% 13.12% -
ROE 7.22% 4.70% 4.37% 9.63% 10.09% 10.19% 9.23% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 79.69 63.94 58.71 71.77 69.95 61.75 58.01 23.50%
EPS 6.55 4.22 3.88 8.43 8.83 8.68 7.64 -9.72%
DPS 2.67 4.00 0.00 3.50 2.67 4.00 8.00 -51.78%
NAPS 0.9065 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 6.27%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 79.69 63.94 58.71 71.77 69.95 61.75 58.01 23.50%
EPS 6.55 4.22 3.88 8.43 8.83 8.68 7.64 -9.72%
DPS 2.67 4.00 0.00 3.50 2.67 4.00 8.00 -51.78%
NAPS 0.9065 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 6.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.10 1.12 0.915 0.80 0.585 0.55 0.565 -
P/RPS 1.38 1.75 1.56 1.11 0.84 0.89 0.97 26.41%
P/EPS 16.80 26.51 23.59 9.49 6.63 6.34 7.40 72.47%
EY 5.95 3.77 4.24 10.54 15.09 15.77 13.52 -42.05%
DY 2.42 3.57 0.00 4.38 4.56 7.27 14.16 -69.10%
P/NAPS 1.21 1.25 1.03 0.91 0.67 0.65 0.68 46.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 24/05/24 28/02/24 24/11/23 25/08/23 26/05/23 -
Price 1.17 1.14 1.10 0.93 0.965 0.60 0.565 -
P/RPS 1.47 1.78 1.87 1.30 1.38 0.97 0.97 31.83%
P/EPS 17.87 26.99 28.35 11.03 10.93 6.92 7.40 79.70%
EY 5.59 3.71 3.53 9.07 9.15 14.46 13.52 -44.41%
DY 2.28 3.51 0.00 3.76 2.76 6.67 14.16 -70.30%
P/NAPS 1.29 1.27 1.24 1.06 1.10 0.70 0.68 53.06%

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