[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 116.32%
YoY- 67.75%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 131,549 59,398 239,260 155,312 81,837 32,493 126,599 2.59%
PBT 14,644 5,532 41,814 23,501 11,326 3,237 18,971 -15.89%
Tax -4,332 -1,868 -11,449 -6,348 -3,124 -776 -4,039 4.79%
NP 10,312 3,664 30,365 17,153 8,202 2,461 14,932 -21.92%
-
NP to SH 9,644 3,294 30,138 16,034 7,412 2,325 14,038 -22.19%
-
Tax Rate 29.58% 33.77% 27.38% 27.01% 27.58% 23.97% 21.29% -
Total Cost 121,237 55,734 208,895 138,159 73,635 30,032 111,667 5.65%
-
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 7,446 - - 3,723 - 9,928 -
Div Payout % - 226.05% - - 50.23% - 70.72% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.84% 6.17% 12.69% 11.04% 10.02% 7.57% 11.79% -
ROE 2.78% 0.95% 8.74% 4.85% 2.28% 0.73% 4.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.50 11.97 48.20 31.29 16.49 6.55 25.50 2.60%
EPS 1.94 0.66 6.07 3.23 1.49 0.47 2.83 -22.30%
DPS 0.00 1.50 0.00 0.00 0.75 0.00 2.00 -
NAPS 0.6995 0.7017 0.695 0.6658 0.656 0.6457 0.6563 4.35%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 24.09 10.88 43.82 28.44 14.99 5.95 23.18 2.60%
EPS 1.77 0.60 5.52 2.94 1.36 0.43 2.57 -22.06%
DPS 0.00 1.36 0.00 0.00 0.68 0.00 1.82 -
NAPS 0.6359 0.6379 0.6318 0.6053 0.5964 0.587 0.5966 4.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.69 0.655 0.595 0.56 0.56 0.725 0.815 -
P/RPS 2.60 5.47 1.23 1.79 3.40 11.08 3.20 -12.96%
P/EPS 35.52 98.71 9.80 17.34 37.51 154.79 28.82 14.99%
EY 2.82 1.01 10.20 5.77 2.67 0.65 3.47 -12.94%
DY 0.00 2.29 0.00 0.00 1.34 0.00 2.45 -
P/NAPS 0.99 0.93 0.86 0.84 0.85 1.12 1.24 -13.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 -
Price 0.65 0.67 0.595 0.61 0.56 0.51 0.71 -
P/RPS 2.45 5.60 1.23 1.95 3.40 7.79 2.78 -8.10%
P/EPS 33.46 100.97 9.80 18.89 37.51 108.89 25.11 21.15%
EY 2.99 0.99 10.20 5.30 2.67 0.92 3.98 -17.40%
DY 0.00 2.24 0.00 0.00 1.34 0.00 2.82 -
P/NAPS 0.93 0.95 0.86 0.92 0.85 0.79 1.08 -9.51%

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