[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 27.37%
YoY- 51.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 326,346 174,570 80,140 391,871 286,453 168,603 79,193 156.37%
PBT 40,529 18,086 8,795 62,726 49,712 32,161 14,105 101.72%
Tax -12,376 -5,964 -3,183 -17,379 -13,227 -8,511 -3,714 122.60%
NP 28,153 12,122 5,612 45,347 36,485 23,650 10,391 93.99%
-
NP to SH 26,808 11,534 5,296 46,038 36,144 23,681 10,428 87.33%
-
Tax Rate 30.54% 32.98% 36.19% 27.71% 26.61% 26.46% 26.33% -
Total Cost 298,193 162,448 74,528 346,524 249,968 144,953 68,802 165.11%
-
Net Worth 494,990 490,622 484,397 478,063 477,408 464,958 451,689 6.27%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,920 10,920 - 19,111 10,920 10,920 10,920 0.00%
Div Payout % 40.74% 94.68% - 41.51% 30.22% 46.12% 104.73% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 494,990 490,622 484,397 478,063 477,408 464,958 451,689 6.27%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.63% 6.94% 7.00% 11.57% 12.74% 14.03% 13.12% -
ROE 5.42% 2.35% 1.09% 9.63% 7.57% 5.09% 2.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.77 31.97 14.68 71.77 52.46 30.88 14.50 156.42%
EPS 4.91 2.11 0.97 8.43 6.62 4.34 1.91 87.33%
DPS 2.00 2.00 0.00 3.50 2.00 2.00 2.00 0.00%
NAPS 0.9065 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 6.27%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.77 31.97 14.68 71.77 52.46 30.88 14.50 156.42%
EPS 4.91 2.11 0.97 8.43 6.62 4.34 1.91 87.33%
DPS 2.00 2.00 0.00 3.50 2.00 2.00 2.00 0.00%
NAPS 0.9065 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 6.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.10 1.12 0.915 0.80 0.585 0.55 0.565 -
P/RPS 1.84 3.50 6.23 1.11 1.12 1.78 3.90 -39.31%
P/EPS 22.41 53.02 94.34 9.49 8.84 12.68 29.59 -16.87%
EY 4.46 1.89 1.06 10.54 11.31 7.89 3.38 20.24%
DY 1.82 1.79 0.00 4.38 3.42 3.64 3.54 -35.74%
P/NAPS 1.21 1.25 1.03 0.91 0.67 0.65 0.68 46.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 24/05/24 28/02/24 24/11/23 25/08/23 26/05/23 -
Price 1.17 1.14 1.10 0.93 0.965 0.60 0.565 -
P/RPS 1.96 3.57 7.50 1.30 1.84 1.94 3.90 -36.70%
P/EPS 23.83 53.97 113.42 11.03 14.58 13.84 29.59 -13.40%
EY 4.20 1.85 0.88 9.07 6.86 7.23 3.38 15.53%
DY 1.71 1.75 0.00 3.76 2.07 3.33 3.54 -38.35%
P/NAPS 1.29 1.27 1.24 1.06 1.10 0.70 0.68 53.06%

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