[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -89.07%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 371,247 232,595 131,549 59,398 239,260 155,312 81,837 173.28%
PBT 48,488 23,744 14,644 5,532 41,814 23,501 11,326 162.95%
Tax -13,518 -5,546 -4,332 -1,868 -11,449 -6,348 -3,124 164.83%
NP 34,970 18,198 10,312 3,664 30,365 17,153 8,202 162.24%
-
NP to SH 34,210 16,097 9,644 3,294 30,138 16,034 7,412 176.44%
-
Tax Rate 27.88% 23.36% 29.58% 33.77% 27.38% 27.01% 27.58% -
Total Cost 336,277 214,397 121,237 55,734 208,895 138,159 73,635 174.49%
-
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,964 - - 7,446 - - 3,723 21.07%
Div Payout % 14.51% - - 226.05% - - 50.23% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.42% 7.82% 7.84% 6.17% 12.69% 11.04% 10.02% -
ROE 9.50% 4.55% 2.78% 0.95% 8.74% 4.85% 2.28% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 74.79 46.86 26.50 11.97 48.20 31.29 16.49 173.24%
EPS 6.89 3.24 1.94 0.66 6.07 3.23 1.49 176.78%
DPS 1.00 0.00 0.00 1.50 0.00 0.00 0.75 21.07%
NAPS 0.7255 0.7125 0.6995 0.7017 0.695 0.6658 0.656 6.92%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.06 42.64 24.12 10.89 43.86 28.47 15.00 173.31%
EPS 6.27 2.95 1.77 0.60 5.52 2.94 1.36 176.23%
DPS 0.91 0.00 0.00 1.37 0.00 0.00 0.68 21.37%
NAPS 0.6602 0.6484 0.6365 0.6385 0.6325 0.6059 0.597 6.91%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.695 0.605 0.69 0.655 0.595 0.56 0.56 -
P/RPS 0.93 1.29 2.60 5.47 1.23 1.79 3.40 -57.76%
P/EPS 10.08 18.66 35.52 98.71 9.80 17.34 37.51 -58.25%
EY 9.92 5.36 2.82 1.01 10.20 5.77 2.67 139.31%
DY 1.44 0.00 0.00 2.29 0.00 0.00 1.34 4.90%
P/NAPS 0.96 0.85 0.99 0.93 0.86 0.84 0.85 8.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 -
Price 0.64 0.56 0.65 0.67 0.595 0.61 0.56 -
P/RPS 0.86 1.20 2.45 5.60 1.23 1.95 3.40 -59.90%
P/EPS 9.29 17.27 33.46 100.97 9.80 18.89 37.51 -60.46%
EY 10.77 5.79 2.99 0.99 10.20 5.30 2.67 152.75%
DY 1.56 0.00 0.00 2.24 0.00 0.00 1.34 10.63%
P/NAPS 0.88 0.79 0.93 0.95 0.86 0.92 0.85 2.33%

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