[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -22.73%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 272,027 252,772 255,566 228,208 273,370 236,492 189,366 27.22%
PBT 43,525 31,148 29,802 25,088 32,315 27,936 25,218 43.74%
Tax -12,431 -8,381 -9,156 -6,188 -8,846 -8,858 -7,106 45.03%
NP 31,094 22,766 20,646 18,900 23,469 19,077 18,112 43.23%
-
NP to SH 30,411 21,842 19,530 17,944 23,223 18,064 16,798 48.38%
-
Tax Rate 28.56% 26.91% 30.72% 24.67% 27.37% 31.71% 28.18% -
Total Cost 240,933 230,005 234,920 209,308 249,901 217,414 171,254 25.47%
-
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 43,683 10,920 - - -
Div Payout % - - - 243.44% 47.03% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
NOSH 546,046 546,046 546,046 546,046 546,046 496,405 496,405 6.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.43% 9.01% 8.08% 8.28% 8.59% 8.07% 9.56% -
ROE 6.73% 4.99% 4.53% 4.10% 5.37% 4.53% 4.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.82 46.29 46.80 41.79 50.06 47.64 38.15 19.41%
EPS 5.57 4.00 3.58 3.28 4.25 3.64 3.38 39.38%
DPS 0.00 0.00 0.00 8.00 2.00 0.00 0.00 -
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 0.7937 2.86%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.82 46.29 46.80 41.79 50.06 43.31 34.68 27.23%
EPS 5.57 4.00 3.58 3.28 4.25 3.31 3.08 48.27%
DPS 0.00 0.00 0.00 8.00 2.00 0.00 0.00 -
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.731 0.7215 9.59%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.595 0.53 0.54 0.585 0.59 0.515 0.57 -
P/RPS 1.19 1.14 1.15 1.40 1.18 1.08 1.49 -13.88%
P/EPS 10.68 13.25 15.10 17.80 13.87 14.15 16.84 -26.12%
EY 9.36 7.55 6.62 5.62 7.21 7.07 5.94 35.30%
DY 0.00 0.00 0.00 13.68 3.39 0.00 0.00 -
P/NAPS 0.72 0.66 0.68 0.73 0.74 0.64 0.72 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 27/08/21 -
Price 0.58 0.46 0.54 0.60 0.58 0.55 0.51 -
P/RPS 1.16 0.99 1.15 1.44 1.16 1.15 1.34 -9.14%
P/EPS 10.41 11.50 15.10 18.26 13.64 15.11 15.07 -21.80%
EY 9.60 8.70 6.62 5.48 7.33 6.62 6.64 27.77%
DY 0.00 0.00 0.00 13.33 3.45 0.00 0.00 -
P/NAPS 0.70 0.57 0.68 0.75 0.73 0.68 0.64 6.13%

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