[IBRACO] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 112.01%
YoY- 45.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 117,850 89,410 79,193 82,448 61,796 70,731 57,052 62.12%
PBT 17,551 18,056 14,105 20,164 8,460 8,629 6,272 98.45%
Tax -4,716 -4,797 -3,714 -6,145 -1,708 -3,031 -1,547 110.10%
NP 12,835 13,259 10,391 14,019 6,752 5,598 4,725 94.56%
-
NP to SH 12,463 13,253 10,428 14,029 6,617 5,279 4,486 97.50%
-
Tax Rate 26.87% 26.57% 26.33% 30.48% 20.19% 35.13% 24.67% -
Total Cost 105,015 76,151 68,802 68,429 55,044 65,133 52,327 59.03%
-
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 10,920 - - - 10,920 -
Div Payout % - - 104.73% - - - 243.44% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.89% 14.83% 13.12% 17.00% 10.93% 7.91% 8.28% -
ROE 2.61% 2.85% 2.31% 3.10% 1.51% 1.22% 1.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.58 16.37 14.50 15.10 11.32 12.95 10.45 62.09%
EPS 2.28 2.43 1.91 2.57 1.21 0.97 0.82 97.61%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.58 16.37 14.50 15.10 11.32 12.95 10.45 62.09%
EPS 2.28 2.43 1.91 2.57 1.21 0.97 0.82 97.61%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.585 0.55 0.565 0.595 0.53 0.54 0.585 -
P/RPS 2.71 3.36 3.90 3.94 4.68 4.17 5.60 -38.33%
P/EPS 25.63 22.66 29.59 23.16 43.74 55.86 71.21 -49.36%
EY 3.90 4.41 3.38 4.32 2.29 1.79 1.40 97.85%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.42 -
P/NAPS 0.67 0.65 0.68 0.72 0.66 0.68 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 -
Price 0.965 0.60 0.565 0.58 0.46 0.54 0.60 -
P/RPS 4.47 3.66 3.90 3.84 4.06 4.17 5.74 -15.34%
P/EPS 42.28 24.72 29.59 22.58 37.96 55.86 73.03 -30.51%
EY 2.37 4.05 3.38 4.43 2.63 1.79 1.37 44.05%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.33 -
P/NAPS 1.10 0.70 0.68 0.70 0.57 0.68 0.75 29.05%

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