[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 50.63%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 57,052 273,370 177,369 94,683 54,932 308,494 212,210 -58.37%
PBT 6,272 32,315 20,952 12,609 8,206 47,943 30,341 -65.07%
Tax -1,547 -8,846 -6,644 -3,553 -2,250 -13,073 -8,012 -66.62%
NP 4,725 23,469 14,308 9,056 5,956 34,870 22,329 -64.52%
-
NP to SH 4,486 23,223 13,548 8,399 5,576 34,863 21,606 -64.96%
-
Tax Rate 24.67% 27.37% 31.71% 28.18% 27.42% 27.27% 26.41% -
Total Cost 52,327 249,901 163,061 85,627 48,976 273,624 189,881 -57.68%
-
Net Worth 437,164 432,468 399,159 393,997 401,095 395,436 382,182 9.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 10,920 10,920 - - 9,928 - - -
Div Payout % 243.44% 47.03% - - 178.05% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 437,164 432,468 399,159 393,997 401,095 395,436 382,182 9.38%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.28% 8.59% 8.07% 9.56% 10.84% 11.30% 10.52% -
ROE 1.03% 5.37% 3.39% 2.13% 1.39% 8.82% 5.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.45 50.06 35.73 19.07 11.07 62.15 42.75 -60.93%
EPS 0.82 4.25 2.73 1.69 1.12 7.02 4.35 -67.15%
DPS 2.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.8006 0.792 0.8041 0.7937 0.808 0.7966 0.7699 2.64%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.45 50.06 32.48 17.34 10.06 56.50 38.86 -58.37%
EPS 0.82 4.25 2.48 1.54 1.02 6.38 3.96 -65.03%
DPS 2.00 2.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.8006 0.792 0.731 0.7215 0.7345 0.7242 0.6999 9.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.59 0.515 0.57 0.63 0.52 0.57 -
P/RPS 5.60 1.18 1.44 2.99 5.69 0.84 1.33 160.97%
P/EPS 71.21 13.87 18.87 33.69 56.09 7.40 13.10 209.47%
EY 1.40 7.21 5.30 2.97 1.78 13.51 7.64 -67.77%
DY 3.42 3.39 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.73 0.74 0.64 0.72 0.78 0.65 0.74 -0.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 -
Price 0.60 0.58 0.55 0.51 0.60 0.58 0.495 -
P/RPS 5.74 1.16 1.54 2.67 5.42 0.93 1.16 190.66%
P/EPS 73.03 13.64 20.15 30.14 53.42 8.26 11.37 245.92%
EY 1.37 7.33 4.96 3.32 1.87 12.11 8.79 -71.07%
DY 3.33 3.45 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.75 0.73 0.68 0.64 0.74 0.73 0.64 11.16%

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