[IBRACO] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.1%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 83,948 73,475 49,344 32,493 57,040 28,158 22,338 141.13%
PBT 18,313 12,175 8,089 3,237 6,098 5,044 4,375 159.05%
Tax -5,101 -3,224 -2,348 -776 -1,945 -1,288 -1,042 187.47%
NP 13,212 8,951 5,741 2,461 4,153 3,756 3,333 149.84%
-
NP to SH 14,104 8,622 5,087 2,325 4,480 3,206 3,016 178.86%
-
Tax Rate 27.85% 26.48% 29.03% 23.97% 31.90% 25.54% 23.82% -
Total Cost 70,736 64,524 43,603 30,032 52,887 24,402 19,005 139.59%
-
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 3,723 - 9,928 - - -
Div Payout % - - 73.19% - 221.61% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.74% 12.18% 11.63% 7.57% 7.28% 13.34% 14.92% -
ROE 4.09% 2.61% 1.56% 0.73% 1.38% 0.97% 0.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.91 14.80 9.94 6.55 11.49 5.67 4.50 141.12%
EPS 2.84 1.74 1.02 0.47 0.90 0.65 0.61 178.04%
DPS 0.00 0.00 0.75 0.00 2.00 0.00 0.00 -
NAPS 0.695 0.6658 0.656 0.6457 0.6563 0.6672 0.6608 3.41%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.39 13.47 9.05 5.96 10.46 5.16 4.09 141.33%
EPS 2.59 1.58 0.93 0.43 0.82 0.59 0.55 180.15%
DPS 0.00 0.00 0.68 0.00 1.82 0.00 0.00 -
NAPS 0.6325 0.6059 0.597 0.5876 0.5972 0.6072 0.6013 3.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.595 0.56 0.56 0.725 0.815 0.915 0.81 -
P/RPS 3.52 3.78 5.63 11.08 7.09 16.13 18.00 -66.20%
P/EPS 20.94 32.24 54.65 154.79 90.31 141.68 133.32 -70.79%
EY 4.78 3.10 1.83 0.65 1.11 0.71 0.75 242.59%
DY 0.00 0.00 1.34 0.00 2.45 0.00 0.00 -
P/NAPS 0.86 0.84 0.85 1.12 1.24 1.37 1.23 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 -
Price 0.595 0.61 0.56 0.51 0.71 0.88 0.89 -
P/RPS 3.52 4.12 5.63 7.79 6.18 15.51 19.78 -68.26%
P/EPS 20.94 35.12 54.65 108.89 78.67 136.26 146.49 -72.56%
EY 4.78 2.85 1.83 0.92 1.27 0.73 0.68 265.65%
DY 0.00 0.00 1.34 0.00 2.82 0.00 0.00 -
P/NAPS 0.86 0.92 0.85 0.79 1.08 1.32 1.35 -25.90%

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