[IBRACO] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.2%
YoY- -41.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 239,260 212,352 167,035 140,029 126,599 96,207 100,480 78.03%
PBT 41,814 29,599 22,468 18,754 18,971 16,838 19,279 67.31%
Tax -11,449 -8,293 -6,357 -5,051 -4,039 -3,091 -4,840 77.25%
NP 30,365 21,306 16,111 13,703 14,932 13,747 14,439 63.92%
-
NP to SH 30,138 20,514 15,098 13,027 14,038 12,824 13,979 66.65%
-
Tax Rate 27.38% 28.02% 28.29% 26.93% 21.29% 18.36% 25.11% -
Total Cost 208,895 191,046 150,924 126,326 111,667 82,460 86,041 80.34%
-
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,723 13,651 13,651 9,928 9,928 17,374 17,374 -64.09%
Div Payout % 12.35% 66.55% 90.42% 76.21% 70.72% 135.48% 124.29% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.69% 10.03% 9.65% 9.79% 11.79% 14.29% 14.37% -
ROE 8.74% 6.21% 4.64% 4.06% 4.31% 3.87% 4.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.20 42.78 33.65 28.21 25.50 19.38 20.24 78.04%
EPS 6.07 4.13 3.04 2.62 2.83 2.58 2.82 66.47%
DPS 0.75 2.75 2.75 2.00 2.00 3.50 3.50 -64.09%
NAPS 0.695 0.6658 0.656 0.6457 0.6563 0.6672 0.6608 3.41%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.86 38.93 30.62 25.67 23.21 17.64 18.42 78.03%
EPS 5.52 3.76 2.77 2.39 2.57 2.35 2.56 66.67%
DPS 0.68 2.50 2.50 1.82 1.82 3.19 3.19 -64.21%
NAPS 0.6325 0.6059 0.597 0.5876 0.5972 0.6072 0.6013 3.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.595 0.56 0.56 0.725 0.815 0.915 0.81 -
P/RPS 1.23 1.31 1.66 2.57 3.20 4.72 4.00 -54.34%
P/EPS 9.80 13.55 18.41 27.63 28.82 35.42 28.76 -51.11%
EY 10.20 7.38 5.43 3.62 3.47 2.82 3.48 104.40%
DY 1.26 4.91 4.91 2.76 2.45 3.83 4.32 -55.92%
P/NAPS 0.86 0.84 0.85 1.12 1.24 1.37 1.23 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 -
Price 0.595 0.61 0.56 0.51 0.71 0.88 0.89 -
P/RPS 1.23 1.43 1.66 1.81 2.78 4.54 4.40 -57.14%
P/EPS 9.80 14.76 18.41 19.43 25.11 34.06 31.60 -54.08%
EY 10.20 6.77 5.43 5.15 3.98 2.94 3.16 117.94%
DY 1.26 4.51 4.91 3.92 2.82 3.98 3.93 -53.05%
P/NAPS 0.86 0.92 0.85 0.79 1.08 1.32 1.35 -25.90%

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