[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 61.36%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 177,369 94,683 54,932 308,494 212,210 127,281 71,503 83.14%
PBT 20,952 12,609 8,206 47,943 30,341 15,773 7,716 94.51%
Tax -6,644 -3,553 -2,250 -13,073 -8,012 -4,227 -2,254 105.44%
NP 14,308 9,056 5,956 34,870 22,329 11,546 5,462 89.91%
-
NP to SH 13,548 8,399 5,576 34,863 21,606 10,898 5,413 84.23%
-
Tax Rate 31.71% 28.18% 27.42% 27.27% 26.41% 26.80% 29.21% -
Total Cost 163,061 85,627 48,976 273,624 189,881 115,735 66,041 82.57%
-
Net Worth 399,159 393,997 401,095 395,436 382,182 371,460 365,950 5.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 9,928 - - - - -
Div Payout % - - 178.05% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 399,159 393,997 401,095 395,436 382,182 371,460 365,950 5.95%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.07% 9.56% 10.84% 11.30% 10.52% 9.07% 7.64% -
ROE 3.39% 2.13% 1.39% 8.82% 5.65% 2.93% 1.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.73 19.07 11.07 62.15 42.75 25.64 14.40 83.17%
EPS 2.73 1.69 1.12 7.02 4.35 2.20 1.09 84.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7937 0.808 0.7966 0.7699 0.7483 0.7372 5.95%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.48 17.34 10.06 56.50 38.86 23.31 13.09 83.17%
EPS 2.48 1.54 1.02 6.38 3.96 2.00 0.99 84.34%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.731 0.7215 0.7345 0.7242 0.6999 0.6803 0.6702 5.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.515 0.57 0.63 0.52 0.57 0.505 0.55 -
P/RPS 1.44 2.99 5.69 0.84 1.33 1.97 3.82 -47.78%
P/EPS 18.87 33.69 56.09 7.40 13.10 23.00 50.44 -48.04%
EY 5.30 2.97 1.78 13.51 7.64 4.35 1.98 92.66%
DY 0.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.78 0.65 0.74 0.67 0.75 -10.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 21/08/20 25/06/20 -
Price 0.55 0.51 0.60 0.58 0.495 0.68 0.545 -
P/RPS 1.54 2.67 5.42 0.93 1.16 2.65 3.78 -45.01%
P/EPS 20.15 30.14 53.42 8.26 11.37 30.97 49.98 -45.39%
EY 4.96 3.32 1.87 12.11 8.79 3.23 2.00 83.11%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.74 0.73 0.64 0.91 0.74 -5.47%

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