[IBRACO] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 21.93%
YoY- 80.27%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 392,818 391,871 368,901 312,847 294,168 272,027 285,580 23.65%
PBT 57,416 62,726 69,876 60,785 51,358 43,525 34,724 39.78%
Tax -16,848 -17,379 -19,372 -16,364 -14,598 -12,431 -8,488 57.87%
NP 40,568 45,347 50,504 44,421 36,760 31,094 26,236 33.68%
-
NP to SH 40,906 46,038 50,173 44,327 36,353 30,411 26,057 35.03%
-
Tax Rate 29.34% 27.71% 27.72% 26.92% 28.42% 28.56% 24.44% -
Total Cost 352,250 346,524 318,397 268,426 257,408 240,933 259,344 22.62%
-
Net Worth 484,397 478,063 477,408 464,958 451,689 452,180 438,147 6.91%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 8,190 19,111 10,920 10,920 10,920 10,920 21,841 -47.96%
Div Payout % 20.02% 41.51% 21.77% 24.64% 30.04% 35.91% 83.82% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 484,397 478,063 477,408 464,958 451,689 452,180 438,147 6.91%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.33% 11.57% 13.69% 14.20% 12.50% 11.43% 9.19% -
ROE 8.44% 9.63% 10.51% 9.53% 8.05% 6.73% 5.95% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 71.94 71.77 67.56 57.29 53.87 49.82 52.30 23.65%
EPS 7.49 8.43 9.19 8.12 6.66 5.57 4.77 35.05%
DPS 1.50 3.50 2.00 2.00 2.00 2.00 4.00 -47.96%
NAPS 0.8871 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 6.91%
Adjusted Per Share Value based on latest NOSH - 546,046
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 71.94 71.77 67.56 57.29 53.87 49.82 52.30 23.65%
EPS 7.49 8.43 9.19 8.12 6.66 5.57 4.77 35.05%
DPS 1.50 3.50 2.00 2.00 2.00 2.00 4.00 -47.96%
NAPS 0.8871 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 6.91%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.915 0.80 0.585 0.55 0.565 0.595 0.53 -
P/RPS 1.27 1.11 0.87 0.96 1.05 1.19 1.01 16.48%
P/EPS 12.21 9.49 6.37 6.78 8.49 10.68 11.11 6.49%
EY 8.19 10.54 15.71 14.76 11.78 9.36 9.00 -6.08%
DY 1.64 4.38 3.42 3.64 3.54 3.36 7.55 -63.83%
P/NAPS 1.03 0.91 0.67 0.65 0.68 0.72 0.66 34.50%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 28/02/24 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 -
Price 1.10 0.93 0.965 0.60 0.565 0.58 0.46 -
P/RPS 1.53 1.30 1.43 1.05 1.05 1.16 0.88 44.54%
P/EPS 14.68 11.03 10.50 7.39 8.49 10.41 9.64 32.32%
EY 6.81 9.07 9.52 13.53 11.78 9.60 10.37 -24.42%
DY 1.36 3.76 2.07 3.33 3.54 3.45 8.70 -70.94%
P/NAPS 1.24 1.06 1.10 0.70 0.68 0.70 0.57 67.81%

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