[IBRACO] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.69%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 272,027 285,580 306,470 275,490 273,370 273,653 275,896 -0.93%
PBT 43,525 34,724 34,607 30,381 32,315 38,554 44,779 -1.87%
Tax -12,431 -8,488 -9,871 -8,143 -8,846 -11,705 -12,399 0.17%
NP 31,094 26,236 24,736 22,238 23,469 26,849 32,380 -2.65%
-
NP to SH 30,411 26,057 24,589 22,133 23,223 26,805 32,364 -4.05%
-
Tax Rate 28.56% 24.44% 28.52% 26.80% 27.37% 30.36% 27.69% -
Total Cost 240,933 259,344 281,734 253,252 249,901 246,804 243,516 -0.70%
-
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,920 21,841 21,841 21,841 20,849 9,928 9,928 6.53%
Div Payout % 35.91% 83.82% 88.83% 98.68% 89.78% 37.04% 30.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
NOSH 546,046 546,046 546,046 546,046 546,046 496,405 496,405 6.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.43% 9.19% 8.07% 8.07% 8.59% 9.81% 11.74% -
ROE 6.73% 5.95% 5.70% 5.06% 5.37% 6.72% 8.21% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.82 52.30 56.13 50.45 50.06 55.13 55.58 -7.01%
EPS 5.57 4.77 4.50 4.05 4.25 5.40 6.52 -9.94%
DPS 2.00 4.00 4.00 4.00 3.82 2.00 2.00 0.00%
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 0.7937 2.86%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.82 52.30 56.13 50.45 50.06 50.12 50.53 -0.93%
EPS 5.57 4.77 4.50 4.05 4.25 4.91 5.93 -4.07%
DPS 2.00 4.00 4.00 4.00 3.82 1.82 1.82 6.47%
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.731 0.7215 9.59%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.595 0.53 0.54 0.585 0.59 0.515 0.57 -
P/RPS 1.19 1.01 0.96 1.16 1.18 0.93 1.03 10.07%
P/EPS 10.68 11.11 11.99 14.43 13.87 9.54 8.74 14.25%
EY 9.36 9.00 8.34 6.93 7.21 10.49 11.44 -12.48%
DY 3.36 7.55 7.41 6.84 6.47 3.88 3.51 -2.86%
P/NAPS 0.72 0.66 0.68 0.73 0.74 0.64 0.72 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 27/08/21 -
Price 0.58 0.46 0.54 0.60 0.58 0.55 0.51 -
P/RPS 1.16 0.88 0.96 1.19 1.16 1.00 0.92 16.66%
P/EPS 10.41 9.64 11.99 14.80 13.64 10.19 7.82 20.94%
EY 9.60 10.37 8.34 6.76 7.33 9.82 12.78 -17.32%
DY 3.45 8.70 7.41 6.67 6.58 3.64 3.92 -8.14%
P/NAPS 0.70 0.57 0.68 0.75 0.73 0.68 0.64 6.13%

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