[IBRACO] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 6.19%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 308,494 350,862 366,979 383,352 371,247 316,543 288,972 4.43%
PBT 47,943 55,085 49,617 50,672 48,488 42,057 45,132 4.09%
Tax -13,073 -15,984 -13,413 -13,904 -13,518 -10,647 -12,657 2.16%
NP 34,870 39,101 36,204 36,768 34,970 31,410 32,475 4.83%
-
NP to SH 34,863 39,719 35,464 36,329 34,210 30,201 32,370 5.04%
-
Tax Rate 27.27% 29.02% 27.03% 27.44% 27.88% 25.32% 28.04% -
Total Cost 273,624 311,761 330,775 346,584 336,277 285,133 256,497 4.38%
-
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 4,964 4,964 4,964 12,410 7,446 7,446 -
Div Payout % - 12.50% 14.00% 13.66% 36.28% 24.66% 23.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 395,436 382,182 371,460 365,950 360,142 353,689 347,235 9.00%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.30% 11.14% 9.87% 9.59% 9.42% 9.92% 11.24% -
ROE 8.82% 10.39% 9.55% 9.93% 9.50% 8.54% 9.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.15 70.68 73.93 77.23 74.79 63.77 58.21 4.44%
EPS 7.02 8.00 7.14 7.32 6.89 6.08 6.52 5.02%
DPS 0.00 1.00 1.00 1.00 2.50 1.50 1.50 -
NAPS 0.7966 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 9.00%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.50 64.26 67.21 70.21 67.99 57.97 52.92 4.43%
EPS 6.38 7.27 6.49 6.65 6.27 5.53 5.93 4.97%
DPS 0.00 0.91 0.91 0.91 2.27 1.36 1.36 -
NAPS 0.7242 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 9.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.52 0.57 0.505 0.55 0.695 0.605 0.69 -
P/RPS 0.84 0.81 0.68 0.71 0.93 0.95 1.19 -20.63%
P/EPS 7.40 7.12 7.07 7.52 10.08 9.94 10.58 -21.11%
EY 13.51 14.04 14.15 13.31 9.92 10.06 9.45 26.76%
DY 0.00 1.75 1.98 1.82 3.60 2.48 2.17 -
P/NAPS 0.65 0.74 0.67 0.75 0.96 0.85 0.99 -24.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 -
Price 0.58 0.495 0.68 0.545 0.64 0.56 0.65 -
P/RPS 0.93 0.70 0.92 0.71 0.86 0.88 1.12 -11.60%
P/EPS 8.26 6.19 9.52 7.45 9.29 9.20 9.97 -11.73%
EY 12.11 16.16 10.51 13.43 10.77 10.86 10.03 13.32%
DY 0.00 2.02 1.47 1.83 3.91 2.68 2.31 -
P/NAPS 0.73 0.64 0.91 0.74 0.88 0.79 0.93 -14.84%

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