[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -84.18%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 308,494 212,210 127,281 71,503 371,247 232,595 131,549 76.05%
PBT 47,943 30,341 15,773 7,716 48,488 23,744 14,644 119.69%
Tax -13,073 -8,012 -4,227 -2,254 -13,518 -5,546 -4,332 108.13%
NP 34,870 22,329 11,546 5,462 34,970 18,198 10,312 124.45%
-
NP to SH 34,863 21,606 10,898 5,413 34,210 16,097 9,644 134.62%
-
Tax Rate 27.27% 26.41% 26.80% 29.21% 27.88% 23.36% 29.58% -
Total Cost 273,624 189,881 115,735 66,041 336,277 214,397 121,237 71.63%
-
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,964 - - -
Div Payout % - - - - 14.51% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.30% 10.52% 9.07% 7.64% 9.42% 7.82% 7.84% -
ROE 8.82% 5.65% 2.93% 1.48% 9.50% 4.55% 2.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.15 42.75 25.64 14.40 74.79 46.86 26.50 76.06%
EPS 7.02 4.35 2.20 1.09 6.89 3.24 1.94 134.78%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.7966 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 9.00%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.50 38.86 23.31 13.09 67.99 42.60 24.09 76.07%
EPS 6.38 3.96 2.00 0.99 6.27 2.95 1.77 134.17%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.7242 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 9.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.52 0.57 0.505 0.55 0.695 0.605 0.69 -
P/RPS 0.84 1.33 1.97 3.82 0.93 1.29 2.60 -52.75%
P/EPS 7.40 13.10 23.00 50.44 10.08 18.66 35.52 -64.68%
EY 13.51 7.64 4.35 1.98 9.92 5.36 2.82 182.84%
DY 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.65 0.74 0.67 0.75 0.96 0.85 0.99 -24.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 -
Price 0.58 0.495 0.68 0.545 0.64 0.56 0.65 -
P/RPS 0.93 1.16 2.65 3.78 0.86 1.20 2.45 -47.42%
P/EPS 8.26 11.37 30.97 49.98 9.29 17.27 33.46 -60.48%
EY 12.11 8.79 3.23 2.00 10.77 5.79 2.99 153.01%
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.73 0.64 0.91 0.74 0.88 0.79 0.93 -14.84%

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