[IBRACO] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 46.91%
YoY- 114.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 316,543 288,972 266,165 239,260 212,352 167,035 140,029 72.15%
PBT 42,057 45,132 44,109 41,814 29,599 22,468 18,754 71.24%
Tax -10,647 -12,657 -12,541 -11,449 -8,293 -6,357 -5,051 64.32%
NP 31,410 32,475 31,568 30,365 21,306 16,111 13,703 73.75%
-
NP to SH 30,201 32,370 31,107 30,138 20,514 15,098 13,027 75.07%
-
Tax Rate 25.32% 28.04% 28.43% 27.38% 28.02% 28.29% 26.93% -
Total Cost 285,133 256,497 234,597 208,895 191,046 150,924 126,326 71.98%
-
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,446 7,446 11,169 3,723 13,651 13,651 9,928 -17.43%
Div Payout % 24.66% 23.00% 35.91% 12.35% 66.55% 90.42% 76.21% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 353,689 347,235 348,327 345,001 330,506 325,642 320,529 6.77%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.92% 11.24% 11.86% 12.69% 10.03% 9.65% 9.79% -
ROE 8.54% 9.32% 8.93% 8.74% 6.21% 4.64% 4.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.77 58.21 53.62 48.20 42.78 33.65 28.21 72.15%
EPS 6.08 6.52 6.27 6.07 4.13 3.04 2.62 75.19%
DPS 1.50 1.50 2.25 0.75 2.75 2.75 2.00 -17.43%
NAPS 0.7125 0.6995 0.7017 0.695 0.6658 0.656 0.6457 6.77%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.97 52.92 48.74 43.82 38.89 30.59 25.64 72.17%
EPS 5.53 5.93 5.70 5.52 3.76 2.76 2.39 74.84%
DPS 1.36 1.36 2.05 0.68 2.50 2.50 1.82 -17.63%
NAPS 0.6477 0.6359 0.6379 0.6318 0.6053 0.5964 0.587 6.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.605 0.69 0.655 0.595 0.56 0.56 0.725 -
P/RPS 0.95 1.19 1.22 1.23 1.31 1.66 2.57 -48.46%
P/EPS 9.94 10.58 10.45 9.80 13.55 18.41 27.63 -49.38%
EY 10.06 9.45 9.57 10.20 7.38 5.43 3.62 97.54%
DY 2.48 2.17 3.44 1.26 4.91 4.91 2.76 -6.87%
P/NAPS 0.85 0.99 0.93 0.86 0.84 0.85 1.12 -16.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 -
Price 0.56 0.65 0.67 0.595 0.61 0.56 0.51 -
P/RPS 0.88 1.12 1.25 1.23 1.43 1.66 1.81 -38.14%
P/EPS 9.20 9.97 10.69 9.80 14.76 18.41 19.43 -39.22%
EY 10.86 10.03 9.35 10.20 6.77 5.43 5.15 64.36%
DY 2.68 2.31 3.36 1.26 4.51 4.91 3.92 -22.37%
P/NAPS 0.79 0.93 0.95 0.86 0.92 0.85 0.79 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