[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -36.02%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 273,370 236,492 189,366 219,728 308,494 282,946 254,562 4.85%
PBT 32,315 27,936 25,218 32,824 47,943 40,454 31,546 1.61%
Tax -8,846 -8,858 -7,106 -9,000 -13,073 -10,682 -8,454 3.05%
NP 23,469 19,077 18,112 23,824 34,870 29,772 23,092 1.08%
-
NP to SH 23,223 18,064 16,798 22,304 34,863 28,808 21,796 4.30%
-
Tax Rate 27.37% 31.71% 28.18% 27.42% 27.27% 26.41% 26.80% -
Total Cost 249,901 217,414 171,254 195,904 273,624 253,174 231,470 5.22%
-
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,920 - - 39,712 - - - -
Div Payout % 47.03% - - 178.05% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.59% 8.07% 9.56% 10.84% 11.30% 10.52% 9.07% -
ROE 5.37% 4.53% 4.26% 5.56% 8.82% 7.54% 5.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.06 47.64 38.15 44.26 62.15 57.00 51.28 -1.58%
EPS 4.25 3.64 3.38 4.48 7.02 5.80 4.40 -2.27%
DPS 2.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.792 0.8041 0.7937 0.808 0.7966 0.7699 0.7483 3.84%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.06 43.31 34.68 40.24 56.50 51.82 46.62 4.84%
EPS 4.25 3.31 3.08 4.08 6.38 5.28 3.99 4.28%
DPS 2.00 0.00 0.00 7.27 0.00 0.00 0.00 -
NAPS 0.792 0.731 0.7215 0.7345 0.7242 0.6999 0.6803 10.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.59 0.515 0.57 0.63 0.52 0.57 0.505 -
P/RPS 1.18 1.08 1.49 1.42 0.84 1.00 0.98 13.14%
P/EPS 13.87 14.15 16.84 14.02 7.40 9.82 11.50 13.26%
EY 7.21 7.07 5.94 7.13 13.51 10.18 8.69 -11.67%
DY 3.39 0.00 0.00 12.70 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.72 0.78 0.65 0.74 0.67 6.82%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 21/08/20 -
Price 0.58 0.55 0.51 0.60 0.58 0.495 0.68 -
P/RPS 1.16 1.15 1.34 1.36 0.93 0.87 1.33 -8.69%
P/EPS 13.64 15.11 15.07 13.35 8.26 8.53 15.49 -8.10%
EY 7.33 6.62 6.64 7.49 12.11 11.72 6.46 8.76%
DY 3.45 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.64 0.74 0.73 0.64 0.91 -13.63%

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