[IBRACO] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 11.1%
YoY- -24.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 294,168 272,027 285,580 306,470 275,490 273,370 273,653 4.94%
PBT 51,358 43,525 34,724 34,607 30,381 32,315 38,554 21.08%
Tax -14,598 -12,431 -8,488 -9,871 -8,143 -8,846 -11,705 15.87%
NP 36,760 31,094 26,236 24,736 22,238 23,469 26,849 23.32%
-
NP to SH 36,353 30,411 26,057 24,589 22,133 23,223 26,805 22.54%
-
Tax Rate 28.42% 28.56% 24.44% 28.52% 26.80% 27.37% 30.36% -
Total Cost 257,408 240,933 259,344 281,734 253,252 249,901 246,804 2.84%
-
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 10,920 10,920 21,841 21,841 21,841 20,849 9,928 6.56%
Div Payout % 30.04% 35.91% 83.82% 88.83% 98.68% 89.78% 37.04% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 496,405 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.50% 11.43% 9.19% 8.07% 8.07% 8.59% 9.81% -
ROE 8.05% 6.73% 5.95% 5.70% 5.06% 5.37% 6.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 53.87 49.82 52.30 56.13 50.45 50.06 55.13 -1.53%
EPS 6.66 5.57 4.77 4.50 4.05 4.25 5.40 15.02%
DPS 2.00 2.00 4.00 4.00 4.00 3.82 2.00 0.00%
NAPS 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 1.90%
Adjusted Per Share Value based on latest NOSH - 546,046
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 53.87 49.82 52.30 56.13 50.45 50.06 50.12 4.93%
EPS 6.66 5.57 4.77 4.50 4.05 4.25 4.91 22.55%
DPS 2.00 2.00 4.00 4.00 4.00 3.82 1.82 6.49%
NAPS 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 0.731 8.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.565 0.595 0.53 0.54 0.585 0.59 0.515 -
P/RPS 1.05 1.19 1.01 0.96 1.16 1.18 0.93 8.43%
P/EPS 8.49 10.68 11.11 11.99 14.43 13.87 9.54 -7.48%
EY 11.78 9.36 9.00 8.34 6.93 7.21 10.49 8.04%
DY 3.54 3.36 7.55 7.41 6.84 6.47 3.88 -5.93%
P/NAPS 0.68 0.72 0.66 0.68 0.73 0.74 0.64 4.12%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 -
Price 0.565 0.58 0.46 0.54 0.60 0.58 0.55 -
P/RPS 1.05 1.16 0.88 0.96 1.19 1.16 1.00 3.30%
P/EPS 8.49 10.41 9.64 11.99 14.80 13.64 10.19 -11.46%
EY 11.78 9.60 10.37 8.34 6.76 7.33 9.82 12.91%
DY 3.54 3.45 8.70 7.41 6.67 6.58 3.64 -1.84%
P/NAPS 0.68 0.70 0.57 0.68 0.75 0.73 0.68 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