[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 218.8%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 59,398 239,260 155,312 81,837 32,493 126,599 69,559 -10.00%
PBT 5,532 41,814 23,501 11,326 3,237 18,971 12,873 -43.08%
Tax -1,868 -11,449 -6,348 -3,124 -776 -4,039 -2,094 -7.33%
NP 3,664 30,365 17,153 8,202 2,461 14,932 10,779 -51.32%
-
NP to SH 3,294 30,138 16,034 7,412 2,325 14,038 9,558 -50.87%
-
Tax Rate 33.77% 27.38% 27.01% 27.58% 23.97% 21.29% 16.27% -
Total Cost 55,734 208,895 138,159 73,635 30,032 111,667 58,780 -3.48%
-
Net Worth 348,327 345,001 330,506 325,642 320,529 325,791 331,202 3.42%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,446 - - 3,723 - 9,928 - -
Div Payout % 226.05% - - 50.23% - 70.72% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 348,327 345,001 330,506 325,642 320,529 325,791 331,202 3.42%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.17% 12.69% 11.04% 10.02% 7.57% 11.79% 15.50% -
ROE 0.95% 8.74% 4.85% 2.28% 0.73% 4.31% 2.89% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.97 48.20 31.29 16.49 6.55 25.50 14.01 -9.96%
EPS 0.66 6.07 3.23 1.49 0.47 2.83 1.93 -51.13%
DPS 1.50 0.00 0.00 0.75 0.00 2.00 0.00 -
NAPS 0.7017 0.695 0.6658 0.656 0.6457 0.6563 0.6672 3.42%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.89 43.86 28.47 15.00 5.96 23.21 12.75 -9.98%
EPS 0.60 5.52 2.94 1.36 0.43 2.57 1.75 -51.04%
DPS 1.37 0.00 0.00 0.68 0.00 1.82 0.00 -
NAPS 0.6385 0.6325 0.6059 0.597 0.5876 0.5972 0.6072 3.41%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.655 0.595 0.56 0.56 0.725 0.815 0.915 -
P/RPS 5.47 1.23 1.79 3.40 11.08 3.20 6.53 -11.14%
P/EPS 98.71 9.80 17.34 37.51 154.79 28.82 47.52 62.87%
EY 1.01 10.20 5.77 2.67 0.65 3.47 2.10 -38.64%
DY 2.29 0.00 0.00 1.34 0.00 2.45 0.00 -
P/NAPS 0.93 0.86 0.84 0.85 1.12 1.24 1.37 -22.77%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 -
Price 0.67 0.595 0.61 0.56 0.51 0.71 0.88 -
P/RPS 5.60 1.23 1.95 3.40 7.79 2.78 6.28 -7.36%
P/EPS 100.97 9.80 18.89 37.51 108.89 25.11 45.70 69.71%
EY 0.99 10.20 5.30 2.67 0.92 3.98 2.19 -41.12%
DY 2.24 0.00 0.00 1.34 0.00 2.82 0.00 -
P/NAPS 0.95 0.86 0.92 0.85 0.79 1.08 1.32 -19.70%

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