[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -36.71%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 308,494 282,946 254,562 286,012 371,247 310,126 263,098 11.14%
PBT 47,943 40,454 31,546 30,864 48,488 31,658 29,288 38.68%
Tax -13,073 -10,682 -8,454 -9,016 -13,518 -7,394 -8,664 31.39%
NP 34,870 29,772 23,092 21,848 34,970 24,264 20,624 41.69%
-
NP to SH 34,863 28,808 21,796 21,652 34,210 21,462 19,288 48.11%
-
Tax Rate 27.27% 26.41% 26.80% 29.21% 27.88% 23.36% 29.58% -
Total Cost 273,624 253,174 231,470 264,164 336,277 285,862 242,474 8.35%
-
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,964 - - -
Div Payout % - - - - 14.51% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.30% 10.52% 9.07% 7.64% 9.42% 7.82% 7.84% -
ROE 8.82% 7.54% 5.87% 5.92% 9.50% 6.07% 5.55% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.15 57.00 51.28 57.62 74.79 62.47 53.00 11.14%
EPS 7.02 5.80 4.40 4.36 6.89 4.32 3.88 48.21%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.7966 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 9.00%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.50 51.82 46.62 52.38 67.99 56.79 48.18 11.15%
EPS 6.38 5.28 3.99 3.97 6.27 3.93 3.53 48.11%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.7242 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 9.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.52 0.57 0.505 0.55 0.695 0.605 0.69 -
P/RPS 0.84 1.00 0.98 0.95 0.93 0.97 1.30 -25.16%
P/EPS 7.40 9.82 11.50 12.61 10.08 13.99 17.76 -44.06%
EY 13.51 10.18 8.69 7.93 9.92 7.15 5.63 78.76%
DY 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.65 0.74 0.67 0.75 0.96 0.85 0.99 -24.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 -
Price 0.58 0.495 0.68 0.545 0.64 0.56 0.65 -
P/RPS 0.93 0.87 1.33 0.95 0.86 0.90 1.23 -16.93%
P/EPS 8.26 8.53 15.49 12.49 9.29 12.95 16.73 -37.39%
EY 12.11 11.72 6.46 8.00 10.77 7.72 5.98 59.72%
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.73 0.64 0.91 0.74 0.88 0.79 0.93 -14.84%

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