[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 87.96%
YoY- 114.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 232,595 131,549 59,398 239,260 155,312 81,837 32,493 270.98%
PBT 23,744 14,644 5,532 41,814 23,501 11,326 3,237 277.06%
Tax -5,546 -4,332 -1,868 -11,449 -6,348 -3,124 -776 270.58%
NP 18,198 10,312 3,664 30,365 17,153 8,202 2,461 279.09%
-
NP to SH 16,097 9,644 3,294 30,138 16,034 7,412 2,325 262.83%
-
Tax Rate 23.36% 29.58% 33.77% 27.38% 27.01% 27.58% 23.97% -
Total Cost 214,397 121,237 55,734 208,895 138,159 73,635 30,032 270.31%
-
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 7,446 - - 3,723 - -
Div Payout % - - 226.05% - - 50.23% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.82% 7.84% 6.17% 12.69% 11.04% 10.02% 7.57% -
ROE 4.55% 2.78% 0.95% 8.74% 4.85% 2.28% 0.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.86 26.50 11.97 48.20 31.29 16.49 6.55 270.84%
EPS 3.24 1.94 0.66 6.07 3.23 1.49 0.47 261.78%
DPS 0.00 0.00 1.50 0.00 0.00 0.75 0.00 -
NAPS 0.7125 0.6995 0.7017 0.695 0.6658 0.656 0.6457 6.77%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.60 24.09 10.88 43.82 28.44 14.99 5.95 271.02%
EPS 2.95 1.77 0.60 5.52 2.94 1.36 0.43 260.62%
DPS 0.00 0.00 1.36 0.00 0.00 0.68 0.00 -
NAPS 0.6477 0.6359 0.6379 0.6318 0.6053 0.5964 0.587 6.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.605 0.69 0.655 0.595 0.56 0.56 0.725 -
P/RPS 1.29 2.60 5.47 1.23 1.79 3.40 11.08 -76.12%
P/EPS 18.66 35.52 98.71 9.80 17.34 37.51 154.79 -75.56%
EY 5.36 2.82 1.01 10.20 5.77 2.67 0.65 307.64%
DY 0.00 0.00 2.29 0.00 0.00 1.34 0.00 -
P/NAPS 0.85 0.99 0.93 0.86 0.84 0.85 1.12 -16.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 -
Price 0.56 0.65 0.67 0.595 0.61 0.56 0.51 -
P/RPS 1.20 2.45 5.60 1.23 1.95 3.40 7.79 -71.23%
P/EPS 17.27 33.46 100.97 9.80 18.89 37.51 108.89 -70.66%
EY 5.79 2.99 0.99 10.20 5.30 2.67 0.92 240.49%
DY 0.00 0.00 2.24 0.00 0.00 1.34 0.00 -
P/NAPS 0.79 0.93 0.95 0.86 0.92 0.85 0.79 0.00%

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