[IBRACO] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 0.67%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 337,206 255,566 189,366 254,562 263,098 163,674 82,802 26.35%
PBT 64,322 29,802 25,218 31,546 29,288 22,652 15,658 26.53%
Tax -17,022 -9,156 -7,106 -8,454 -8,664 -6,248 -1,612 48.09%
NP 47,300 20,646 18,112 23,092 20,624 16,404 14,046 22.41%
-
NP to SH 47,362 19,530 16,798 21,796 19,288 14,824 12,704 24.51%
-
Tax Rate 26.46% 30.72% 28.18% 26.80% 29.58% 27.58% 10.30% -
Total Cost 289,906 234,920 171,254 231,470 242,474 147,270 68,756 27.08%
-
Net Worth 464,958 431,540 393,997 371,460 347,235 325,642 328,025 5.98%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 21,841 - - - - 7,446 - -
Div Payout % 46.12% - - - - 50.23% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 464,958 431,540 393,997 371,460 347,235 325,642 328,025 5.98%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.03% 8.08% 9.56% 9.07% 7.84% 10.02% 16.96% -
ROE 10.19% 4.53% 4.26% 5.87% 5.55% 4.55% 3.87% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.75 46.80 38.15 51.28 53.00 32.97 16.68 24.36%
EPS 8.68 3.58 3.38 4.40 3.88 2.98 2.56 22.55%
DPS 4.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.8515 0.7903 0.7937 0.7483 0.6995 0.656 0.6608 4.31%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.82 46.85 34.71 46.67 48.23 30.00 15.18 26.35%
EPS 8.68 3.58 3.08 4.00 3.54 2.72 2.33 24.49%
DPS 4.00 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.8524 0.7911 0.7223 0.681 0.6365 0.597 0.6013 5.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.55 0.54 0.57 0.505 0.69 0.56 0.81 -
P/RPS 0.89 1.15 1.49 0.98 1.30 1.70 4.86 -24.63%
P/EPS 6.34 15.10 16.84 11.50 17.76 18.75 31.65 -23.49%
EY 15.77 6.62 5.94 8.69 5.63 5.33 3.16 30.70%
DY 7.27 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.65 0.68 0.72 0.67 0.99 0.85 1.23 -10.08%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 24/08/22 27/08/21 21/08/20 23/08/19 24/08/18 25/08/17 -
Price 0.60 0.54 0.51 0.68 0.65 0.56 0.89 -
P/RPS 0.97 1.15 1.34 1.33 1.23 1.70 5.34 -24.73%
P/EPS 6.92 15.10 15.07 15.49 16.73 18.75 34.78 -23.58%
EY 14.46 6.62 6.64 6.46 5.98 5.33 2.88 30.84%
DY 6.67 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.70 0.68 0.64 0.91 0.93 0.85 1.35 -10.36%

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