[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -56.28%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 371,247 310,126 263,098 237,592 239,260 207,082 163,674 72.37%
PBT 48,488 31,658 29,288 22,128 41,814 31,334 22,652 65.86%
Tax -13,518 -7,394 -8,664 -7,472 -11,449 -8,464 -6,248 67.04%
NP 34,970 24,264 20,624 14,656 30,365 22,870 16,404 65.41%
-
NP to SH 34,210 21,462 19,288 13,176 30,138 21,378 14,824 74.36%
-
Tax Rate 27.88% 23.36% 29.58% 33.77% 27.38% 27.01% 27.58% -
Total Cost 336,277 285,862 242,474 222,936 208,895 184,212 147,270 73.14%
-
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,964 - - 29,784 - - 7,446 -23.62%
Div Payout % 14.51% - - 226.05% - - 50.23% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.42% 7.82% 7.84% 6.17% 12.69% 11.04% 10.02% -
ROE 9.50% 6.07% 5.55% 3.78% 8.74% 6.47% 4.55% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 74.79 62.47 53.00 47.86 48.20 41.72 32.97 72.38%
EPS 6.89 4.32 3.88 2.64 6.07 4.31 2.98 74.58%
DPS 1.00 0.00 0.00 6.00 0.00 0.00 1.50 -23.62%
NAPS 0.7255 0.7125 0.6995 0.7017 0.695 0.6658 0.656 6.92%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.06 56.85 48.23 43.55 43.86 37.96 30.00 72.39%
EPS 6.27 3.93 3.54 2.42 5.52 3.92 2.72 74.23%
DPS 0.91 0.00 0.00 5.46 0.00 0.00 1.37 -23.81%
NAPS 0.6602 0.6484 0.6365 0.6385 0.6325 0.6059 0.597 6.91%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.695 0.605 0.69 0.655 0.595 0.56 0.56 -
P/RPS 0.93 0.97 1.30 1.37 1.23 1.34 1.70 -33.03%
P/EPS 10.08 13.99 17.76 24.68 9.80 13.00 18.75 -33.80%
EY 9.92 7.15 5.63 4.05 10.20 7.69 5.33 51.13%
DY 1.44 0.00 0.00 9.16 0.00 0.00 2.68 -33.83%
P/NAPS 0.96 0.85 0.99 0.93 0.86 0.84 0.85 8.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 -
Price 0.64 0.56 0.65 0.67 0.595 0.61 0.56 -
P/RPS 0.86 0.90 1.23 1.40 1.23 1.46 1.70 -36.43%
P/EPS 9.29 12.95 16.73 25.24 9.80 14.16 18.75 -37.30%
EY 10.77 7.72 5.98 3.96 10.20 7.06 5.33 59.62%
DY 1.56 0.00 0.00 8.96 0.00 0.00 2.68 -30.21%
P/NAPS 0.88 0.79 0.93 0.95 0.86 0.92 0.85 2.33%

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