[IBRACO] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.84%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 381,937 252,772 236,492 282,946 310,126 207,082 92,745 26.59%
PBT 66,282 31,148 27,936 40,454 31,658 31,334 17,164 25.24%
Tax -17,636 -8,381 -8,858 -10,682 -7,394 -8,464 -2,792 35.94%
NP 48,646 22,766 19,077 29,772 24,264 22,870 14,372 22.52%
-
NP to SH 48,192 21,842 18,064 28,808 21,462 21,378 12,744 24.80%
-
Tax Rate 26.61% 26.91% 31.71% 26.41% 23.36% 27.01% 16.27% -
Total Cost 333,290 230,005 217,414 253,174 285,862 184,212 78,373 27.27%
-
Net Worth 477,408 438,147 399,159 382,182 353,689 330,506 331,202 6.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 14,561 - - - - - - -
Div Payout % 30.22% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 477,408 438,147 399,159 382,182 353,689 330,506 331,202 6.28%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.74% 9.01% 8.07% 10.52% 7.82% 11.04% 15.50% -
ROE 10.09% 4.99% 4.53% 7.54% 6.07% 6.47% 3.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 69.95 46.29 47.64 57.00 62.47 41.72 18.68 24.60%
EPS 8.83 4.00 3.64 5.80 4.32 4.31 2.57 22.82%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8743 0.8024 0.8041 0.7699 0.7125 0.6658 0.6672 4.60%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 69.95 46.29 43.31 51.82 56.79 37.92 16.98 26.59%
EPS 8.83 4.00 3.31 5.28 3.93 3.92 2.33 24.85%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8743 0.8024 0.731 0.6999 0.6477 0.6053 0.6065 6.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.585 0.53 0.515 0.57 0.605 0.56 0.915 -
P/RPS 0.84 1.14 1.08 1.00 0.97 1.34 4.90 -25.45%
P/EPS 6.63 13.25 14.15 9.82 13.99 13.00 35.64 -24.43%
EY 15.09 7.55 7.07 10.18 7.15 7.69 2.81 32.31%
DY 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.64 0.74 0.85 0.84 1.37 -11.23%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 23/11/17 -
Price 0.965 0.46 0.55 0.495 0.56 0.61 0.88 -
P/RPS 1.38 0.99 1.15 0.87 0.90 1.46 4.71 -18.49%
P/EPS 10.93 11.50 15.11 8.53 12.95 14.16 34.28 -17.33%
EY 9.15 8.70 6.62 11.72 7.72 7.06 2.92 20.95%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.57 0.68 0.64 0.79 0.92 1.32 -2.99%

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