[IBRACO] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.87%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 288,972 266,165 239,260 212,352 167,035 140,029 126,599 73.62%
PBT 45,132 44,109 41,814 29,599 22,468 18,754 18,971 78.49%
Tax -12,657 -12,541 -11,449 -8,293 -6,357 -5,051 -4,039 114.59%
NP 32,475 31,568 30,365 21,306 16,111 13,703 14,932 68.10%
-
NP to SH 32,370 31,107 30,138 20,514 15,098 13,027 14,038 74.80%
-
Tax Rate 28.04% 28.43% 27.38% 28.02% 28.29% 26.93% 21.29% -
Total Cost 256,497 234,597 208,895 191,046 150,924 126,326 111,667 74.35%
-
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,446 11,169 3,723 13,651 13,651 9,928 9,928 -17.49%
Div Payout % 23.00% 35.91% 12.35% 66.55% 90.42% 76.21% 70.72% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.24% 11.86% 12.69% 10.03% 9.65% 9.79% 11.79% -
ROE 9.32% 8.93% 8.74% 6.21% 4.64% 4.06% 4.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 58.21 53.62 48.20 42.78 33.65 28.21 25.50 73.63%
EPS 6.52 6.27 6.07 4.13 3.04 2.62 2.83 74.70%
DPS 1.50 2.25 0.75 2.75 2.75 2.00 2.00 -17.49%
NAPS 0.6995 0.7017 0.695 0.6658 0.656 0.6457 0.6563 4.35%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.97 48.79 43.86 38.93 30.62 25.67 23.21 73.60%
EPS 5.93 5.70 5.52 3.76 2.77 2.39 2.57 74.88%
DPS 1.37 2.05 0.68 2.50 2.50 1.82 1.82 -17.29%
NAPS 0.6365 0.6385 0.6325 0.6059 0.597 0.5876 0.5972 4.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.69 0.655 0.595 0.56 0.56 0.725 0.815 -
P/RPS 1.19 1.22 1.23 1.31 1.66 2.57 3.20 -48.38%
P/EPS 10.58 10.45 9.80 13.55 18.41 27.63 28.82 -48.82%
EY 9.45 9.57 10.20 7.38 5.43 3.62 3.47 95.37%
DY 2.17 3.44 1.26 4.91 4.91 2.76 2.45 -7.79%
P/NAPS 0.99 0.93 0.86 0.84 0.85 1.12 1.24 -13.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 -
Price 0.65 0.67 0.595 0.61 0.56 0.51 0.71 -
P/RPS 1.12 1.25 1.23 1.43 1.66 1.81 2.78 -45.54%
P/EPS 9.97 10.69 9.80 14.76 18.41 19.43 25.11 -46.06%
EY 10.03 9.35 10.20 6.77 5.43 5.15 3.98 85.50%
DY 2.31 3.36 1.26 4.51 4.91 3.92 2.82 -12.48%
P/NAPS 0.93 0.95 0.86 0.92 0.85 0.79 1.08 -9.51%

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