[IBRACO] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 44.22%
YoY- 67.75%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 236,492 282,946 310,126 207,082 92,745 176,162 226,781 0.70%
PBT 27,936 40,454 31,658 31,334 17,164 48,550 60,157 -11.99%
Tax -8,858 -10,682 -7,394 -8,464 -2,792 -13,808 -15,421 -8.81%
NP 19,077 29,772 24,264 22,870 14,372 34,742 44,736 -13.23%
-
NP to SH 18,064 28,808 21,462 21,378 12,744 31,744 39,198 -12.10%
-
Tax Rate 31.71% 26.41% 23.36% 27.01% 16.27% 28.44% 25.63% -
Total Cost 217,414 253,174 285,862 184,212 78,373 141,420 182,045 3.00%
-
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 263,277 7.17%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 263,277 7.17%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 177,287 18.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.07% 10.52% 7.82% 11.04% 15.50% 19.72% 19.73% -
ROE 4.53% 7.54% 6.07% 6.47% 3.85% 9.45% 14.89% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 47.64 57.00 62.47 41.72 18.68 35.49 151.99 -17.56%
EPS 3.64 5.80 4.32 4.31 2.57 6.40 29.20 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7699 0.7125 0.6658 0.6672 0.6764 1.7645 -12.26%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 43.35 51.87 56.85 37.96 17.00 32.29 41.57 0.70%
EPS 3.31 5.28 3.93 3.92 2.34 5.82 7.19 -12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.7006 0.6484 0.6059 0.6072 0.6155 0.4826 7.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.515 0.57 0.605 0.56 0.915 0.99 2.40 -
P/RPS 1.08 1.00 0.97 1.34 4.90 2.79 1.58 -6.13%
P/EPS 14.15 9.82 13.99 13.00 35.64 15.48 9.14 7.54%
EY 7.07 10.18 7.15 7.69 2.81 6.46 10.95 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.85 0.84 1.37 1.46 1.36 -11.79%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 14/11/19 23/11/18 23/11/17 18/11/16 20/11/15 -
Price 0.55 0.495 0.56 0.61 0.88 0.975 1.18 -
P/RPS 1.15 0.87 0.90 1.46 4.71 2.75 0.78 6.67%
P/EPS 15.11 8.53 12.95 14.16 34.28 15.25 4.49 22.39%
EY 6.62 11.72 7.72 7.06 2.92 6.56 22.26 -18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.79 0.92 1.32 1.44 0.67 0.24%

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