[IBRACO] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 13.27%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 350,862 366,979 383,352 371,247 316,543 288,972 266,165 20.16%
PBT 55,085 49,617 50,672 48,488 42,057 45,132 44,109 15.92%
Tax -15,984 -13,413 -13,904 -13,518 -10,647 -12,657 -12,541 17.50%
NP 39,101 36,204 36,768 34,970 31,410 32,475 31,568 15.28%
-
NP to SH 39,719 35,464 36,329 34,210 30,201 32,370 31,107 17.64%
-
Tax Rate 29.02% 27.03% 27.44% 27.88% 25.32% 28.04% 28.43% -
Total Cost 311,761 330,775 346,584 336,277 285,133 256,497 234,597 20.81%
-
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,964 4,964 4,964 12,410 7,446 7,446 11,169 -41.67%
Div Payout % 12.50% 14.00% 13.66% 36.28% 24.66% 23.00% 35.91% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.14% 9.87% 9.59% 9.42% 9.92% 11.24% 11.86% -
ROE 10.39% 9.55% 9.93% 9.50% 8.54% 9.32% 8.93% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 70.68 73.93 77.23 74.79 63.77 58.21 53.62 20.16%
EPS 8.00 7.14 7.32 6.89 6.08 6.52 6.27 17.58%
DPS 1.00 1.00 1.00 2.50 1.50 1.50 2.25 -41.67%
NAPS 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 6.36%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 64.26 67.21 70.21 67.99 57.97 52.92 48.74 20.17%
EPS 7.27 6.49 6.65 6.27 5.53 5.93 5.70 17.55%
DPS 0.91 0.91 0.91 2.27 1.36 1.36 2.05 -41.72%
NAPS 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 0.6379 6.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.57 0.505 0.55 0.695 0.605 0.69 0.655 -
P/RPS 0.81 0.68 0.71 0.93 0.95 1.19 1.22 -23.83%
P/EPS 7.12 7.07 7.52 10.08 9.94 10.58 10.45 -22.51%
EY 14.04 14.15 13.31 9.92 10.06 9.45 9.57 29.02%
DY 1.75 1.98 1.82 3.60 2.48 2.17 3.44 -36.19%
P/NAPS 0.74 0.67 0.75 0.96 0.85 0.99 0.93 -14.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 -
Price 0.495 0.68 0.545 0.64 0.56 0.65 0.67 -
P/RPS 0.70 0.92 0.71 0.86 0.88 1.12 1.25 -31.98%
P/EPS 6.19 9.52 7.45 9.29 9.20 9.97 10.69 -30.45%
EY 16.16 10.51 13.43 10.77 10.86 10.03 9.35 43.87%
DY 2.02 1.47 1.83 3.91 2.68 2.31 3.36 -28.70%
P/NAPS 0.64 0.91 0.74 0.88 0.79 0.93 0.95 -23.09%

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