[IBRACO] QoQ 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- -70.12%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 96,284 84,929 55,778 71,503 138,652 101,046 72,151 21.10%
PBT 17,602 14,568 8,057 7,716 24,744 9,100 9,112 54.79%
Tax -5,061 -3,785 -1,973 -2,254 -7,972 -1,214 -2,464 61.23%
NP 12,541 10,783 6,084 5,462 16,772 7,886 6,648 52.37%
-
NP to SH 13,257 10,708 5,485 5,413 18,113 6,453 6,350 62.98%
-
Tax Rate 28.75% 25.98% 24.49% 29.21% 32.22% 13.34% 27.04% -
Total Cost 83,743 74,146 49,694 66,041 121,880 93,160 65,503 17.70%
-
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 % - - - - 27.41% - - -
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 13.03% 12.70% 10.91% 7.64% 12.10% 7.80% 9.21% -
ROE 3.35% 2.80% 1.48% 1.48% 5.03% 1.82% 1.83% -
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 19.40 17.11 11.24 14.40 27.93 20.36 14.53 21.14%
EPS 2.67 2.16 1.10 1.09 3.65 1.30 1.28 62.89%
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 17.63 15.55 10.21 13.09 25.39 18.51 13.21 21.11%
EPS 2.43 1.96 1.00 0.99 3.32 1.18 1.16 63.35%
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 2.68 3.33 4.49 3.82 2.49 2.97 4.75 -31.60%
P/EPS 19.47 26.42 45.70 50.44 19.05 46.54 53.94 -49.14%
EY 5.14 3.78 2.19 1.98 5.25 2.15 1.85 97.02%
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 2.99 2.89 6.05 3.78 2.29 2.75 4.47 -23.42%
P/EPS 21.72 22.95 61.54 49.98 17.54 43.08 50.81 -43.10%
EY 4.60 4.36 1.62 2.00 5.70 2.32 1.97 75.55%
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