[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 50.47%
YoY- -59.85%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 81,837 32,493 126,599 69,559 41,401 19,063 158,770 -35.79%
PBT 11,326 3,237 18,971 12,873 7,829 3,454 40,378 -57.24%
Tax -3,124 -776 -4,039 -2,094 -806 236 -11,353 -57.79%
NP 8,202 2,461 14,932 10,779 7,023 3,690 29,025 -57.03%
-
NP to SH 7,412 2,325 14,038 9,558 6,352 3,336 27,074 -57.93%
-
Tax Rate 27.58% 23.97% 21.29% 16.27% 10.30% -6.83% 28.12% -
Total Cost 73,635 30,032 111,667 58,780 34,378 15,373 129,745 -31.52%
-
Net Worth 325,642 320,529 325,791 331,202 328,025 324,996 321,670 0.82%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,723 - 9,928 - - - 17,374 -64.29%
Div Payout % 50.23% - 70.72% - - - 64.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 325,642 320,529 325,791 331,202 328,025 324,996 321,670 0.82%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.02% 7.57% 11.79% 15.50% 16.96% 19.36% 18.28% -
ROE 2.28% 0.73% 4.31% 2.89% 1.94% 1.03% 8.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.49 6.55 25.50 14.01 8.34 3.84 31.98 -35.77%
EPS 1.49 0.47 2.83 1.93 1.28 0.67 5.45 -57.97%
DPS 0.75 0.00 2.00 0.00 0.00 0.00 3.50 -64.29%
NAPS 0.656 0.6457 0.6563 0.6672 0.6608 0.6547 0.648 0.82%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.99 5.95 23.18 12.74 7.58 3.49 29.08 -35.78%
EPS 1.36 0.43 2.57 1.75 1.16 0.61 4.96 -57.89%
DPS 0.68 0.00 1.82 0.00 0.00 0.00 3.18 -64.34%
NAPS 0.5964 0.587 0.5966 0.6065 0.6007 0.5952 0.5891 0.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.56 0.725 0.815 0.915 0.81 0.95 1.00 -
P/RPS 3.40 11.08 3.20 6.53 9.71 24.74 3.13 5.68%
P/EPS 37.51 154.79 28.82 47.52 63.30 141.36 18.34 61.33%
EY 2.67 0.65 3.47 2.10 1.58 0.71 5.45 -37.93%
DY 1.34 0.00 2.45 0.00 0.00 0.00 3.50 -47.36%
P/NAPS 0.85 1.12 1.24 1.37 1.23 1.45 1.54 -32.78%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 26/05/17 24/02/17 -
Price 0.56 0.51 0.71 0.88 0.89 0.865 0.93 -
P/RPS 3.40 7.79 2.78 6.28 10.67 22.52 2.91 10.96%
P/EPS 37.51 108.89 25.11 45.70 69.55 128.71 17.05 69.39%
EY 2.67 0.92 3.98 2.19 1.44 0.78 5.86 -40.87%
DY 1.34 0.00 2.82 0.00 0.00 0.00 3.76 -49.82%
P/NAPS 0.85 0.79 1.08 1.32 1.35 1.32 1.44 -29.70%

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