[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.3%
YoY- -37.3%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 127,783 57,052 273,370 177,369 94,683 54,932 308,494 -44.52%
PBT 14,901 6,272 32,315 20,952 12,609 8,206 47,943 -54.21%
Tax -4,578 -1,547 -8,846 -6,644 -3,553 -2,250 -13,073 -50.41%
NP 10,323 4,725 23,469 14,308 9,056 5,956 34,870 -55.67%
-
NP to SH 9,765 4,486 23,223 13,548 8,399 5,576 34,863 -57.29%
-
Tax Rate 30.72% 24.67% 27.37% 31.71% 28.18% 27.42% 27.27% -
Total Cost 117,460 52,327 249,901 163,061 85,627 48,976 273,624 -43.18%
-
Net Worth 431,540 437,164 432,468 399,159 393,997 401,095 395,436 6.01%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 10,920 10,920 - - 9,928 - -
Div Payout % - 243.44% 47.03% - - 178.05% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 431,540 437,164 432,468 399,159 393,997 401,095 395,436 6.01%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.08% 8.28% 8.59% 8.07% 9.56% 10.84% 11.30% -
ROE 2.26% 1.03% 5.37% 3.39% 2.13% 1.39% 8.82% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.40 10.45 50.06 35.73 19.07 11.07 62.15 -47.95%
EPS 1.79 0.82 4.25 2.73 1.69 1.12 7.02 -59.88%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 0.7903 0.8006 0.792 0.8041 0.7937 0.808 0.7966 -0.52%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.42 10.46 50.11 32.51 17.36 10.07 56.55 -44.52%
EPS 1.79 0.82 4.26 2.48 1.54 1.02 6.39 -57.28%
DPS 0.00 2.00 2.00 0.00 0.00 1.82 0.00 -
NAPS 0.7911 0.8014 0.7928 0.7317 0.7223 0.7353 0.7249 6.01%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.585 0.59 0.515 0.57 0.63 0.52 -
P/RPS 2.31 5.60 1.18 1.44 2.99 5.69 0.84 96.64%
P/EPS 30.20 71.21 13.87 18.87 33.69 56.09 7.40 156.03%
EY 3.31 1.40 7.21 5.30 2.97 1.78 13.51 -60.94%
DY 0.00 3.42 3.39 0.00 0.00 3.17 0.00 -
P/NAPS 0.68 0.73 0.74 0.64 0.72 0.78 0.65 3.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 -
Price 0.54 0.60 0.58 0.55 0.51 0.60 0.58 -
P/RPS 2.31 5.74 1.16 1.54 2.67 5.42 0.93 83.71%
P/EPS 30.20 73.03 13.64 20.15 30.14 53.42 8.26 137.89%
EY 3.31 1.37 7.33 4.96 3.32 1.87 12.11 -57.98%
DY 0.00 3.33 3.45 0.00 0.00 3.33 0.00 -
P/NAPS 0.68 0.75 0.73 0.68 0.64 0.74 0.73 -4.63%

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