[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 112.52%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 212,210 127,281 71,503 371,247 232,595 131,549 59,398 133.16%
PBT 30,341 15,773 7,716 48,488 23,744 14,644 5,532 210.04%
Tax -8,012 -4,227 -2,254 -13,518 -5,546 -4,332 -1,868 163.28%
NP 22,329 11,546 5,462 34,970 18,198 10,312 3,664 232.54%
-
NP to SH 21,606 10,898 5,413 34,210 16,097 9,644 3,294 249.20%
-
Tax Rate 26.41% 26.80% 29.21% 27.88% 23.36% 29.58% 33.77% -
Total Cost 189,881 115,735 66,041 336,277 214,397 121,237 55,734 125.91%
-
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,964 - - 7,446 -
Div Payout % - - - 14.51% - - 226.05% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.52% 9.07% 7.64% 9.42% 7.82% 7.84% 6.17% -
ROE 5.65% 2.93% 1.48% 9.50% 4.55% 2.78% 0.95% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.75 25.64 14.40 74.79 46.86 26.50 11.97 133.10%
EPS 4.35 2.20 1.09 6.89 3.24 1.94 0.66 250.32%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
NAPS 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 6.36%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.86 23.31 13.09 67.99 42.60 24.09 10.88 133.11%
EPS 3.96 2.00 0.99 6.27 2.95 1.77 0.60 250.64%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 1.36 -
NAPS 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 0.6379 6.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.57 0.505 0.55 0.695 0.605 0.69 0.655 -
P/RPS 1.33 1.97 3.82 0.93 1.29 2.60 5.47 -60.94%
P/EPS 13.10 23.00 50.44 10.08 18.66 35.52 98.71 -73.88%
EY 7.64 4.35 1.98 9.92 5.36 2.82 1.01 283.92%
DY 0.00 0.00 0.00 1.44 0.00 0.00 2.29 -
P/NAPS 0.74 0.67 0.75 0.96 0.85 0.99 0.93 -14.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 -
Price 0.495 0.68 0.545 0.64 0.56 0.65 0.67 -
P/RPS 1.16 2.65 3.78 0.86 1.20 2.45 5.60 -64.89%
P/EPS 11.37 30.97 49.98 9.29 17.27 33.46 100.97 -76.58%
EY 8.79 3.23 2.00 10.77 5.79 2.99 0.99 327.07%
DY 0.00 0.00 0.00 1.56 0.00 0.00 2.24 -
P/NAPS 0.64 0.91 0.74 0.88 0.79 0.93 0.95 -23.09%

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