[IBRACO] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 63.58%
YoY- 214.82%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 101,046 72,151 59,398 83,948 73,475 49,344 32,493 112.90%
PBT 9,100 9,112 5,532 18,313 12,175 8,089 3,237 99.06%
Tax -1,214 -2,464 -1,868 -5,101 -3,224 -2,348 -776 34.72%
NP 7,886 6,648 3,664 13,212 8,951 5,741 2,461 117.19%
-
NP to SH 6,453 6,350 3,294 14,104 8,622 5,087 2,325 97.37%
-
Tax Rate 13.34% 27.04% 33.77% 27.85% 26.48% 29.03% 23.97% -
Total Cost 93,160 65,503 55,734 70,736 64,524 43,603 30,032 112.55%
-
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 7,446 - - 3,723 - -
Div Payout % - - 226.05% - - 73.19% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.80% 9.21% 6.17% 15.74% 12.18% 11.63% 7.57% -
ROE 1.82% 1.83% 0.95% 4.09% 2.61% 1.56% 0.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.36 14.53 11.97 16.91 14.80 9.94 6.55 112.84%
EPS 1.30 1.28 0.66 2.84 1.74 1.02 0.47 96.92%
DPS 0.00 0.00 1.50 0.00 0.00 0.75 0.00 -
NAPS 0.7125 0.6995 0.7017 0.695 0.6658 0.656 0.6457 6.77%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.51 13.21 10.88 15.37 13.46 9.04 5.95 112.95%
EPS 1.18 1.16 0.60 2.58 1.58 0.93 0.43 95.88%
DPS 0.00 0.00 1.36 0.00 0.00 0.68 0.00 -
NAPS 0.6477 0.6359 0.6379 0.6318 0.6053 0.5964 0.587 6.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.605 0.69 0.655 0.595 0.56 0.56 0.725 -
P/RPS 2.97 4.75 5.47 3.52 3.78 5.63 11.08 -58.39%
P/EPS 46.54 53.94 98.71 20.94 32.24 54.65 154.79 -55.08%
EY 2.15 1.85 1.01 4.78 3.10 1.83 0.65 121.83%
DY 0.00 0.00 2.29 0.00 0.00 1.34 0.00 -
P/NAPS 0.85 0.99 0.93 0.86 0.84 0.85 1.12 -16.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 -
Price 0.56 0.65 0.67 0.595 0.61 0.56 0.51 -
P/RPS 2.75 4.47 5.60 3.52 4.12 5.63 7.79 -50.01%
P/EPS 43.08 50.81 100.97 20.94 35.12 54.65 108.89 -46.07%
EY 2.32 1.97 0.99 4.78 2.85 1.83 0.92 85.16%
DY 0.00 0.00 2.24 0.00 0.00 1.34 0.00 -
P/NAPS 0.79 0.93 0.95 0.86 0.92 0.85 0.79 0.00%

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