[IBRACO] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -33.75%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 219,728 286,012 237,592 129,972 76,252 156,020 228,720 -0.66%
PBT 32,824 30,864 22,128 12,948 13,816 48,008 66,472 -11.08%
Tax -9,000 -9,016 -7,472 -3,104 944 -12,620 -15,848 -8.99%
NP 23,824 21,848 14,656 9,844 14,760 35,388 50,624 -11.79%
-
NP to SH 22,304 21,652 13,176 9,300 13,344 32,368 42,220 -10.08%
-
Tax Rate 27.42% 29.21% 33.77% 23.97% -6.83% 26.29% 23.84% -
Total Cost 195,904 264,164 222,936 120,128 61,492 120,632 178,096 1.59%
-
Net Worth 401,095 365,950 348,327 320,529 324,996 320,032 243,866 8.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 39,712 - 29,784 - - - - -
Div Payout % 178.05% - 226.05% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 401,095 365,950 348,327 320,529 324,996 320,032 243,866 8.63%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 126,558 25.55%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.84% 7.64% 6.17% 7.57% 19.36% 22.68% 22.13% -
ROE 5.56% 5.92% 3.78% 2.90% 4.11% 10.11% 17.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 44.26 57.62 47.86 26.18 15.36 31.43 180.72 -20.88%
EPS 4.48 4.36 2.64 1.88 2.68 9.68 33.36 -28.41%
DPS 8.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.808 0.7372 0.7017 0.6457 0.6547 0.6447 1.9269 -13.47%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 40.24 52.38 43.51 23.80 13.96 28.57 41.89 -0.66%
EPS 4.08 3.97 2.41 1.70 2.44 5.93 7.73 -10.09%
DPS 7.27 0.00 5.45 0.00 0.00 0.00 0.00 -
NAPS 0.7345 0.6702 0.6379 0.587 0.5952 0.5861 0.4466 8.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.63 0.55 0.655 0.725 0.95 1.09 1.90 -
P/RPS 1.42 0.95 1.37 2.77 6.18 3.47 1.05 5.15%
P/EPS 14.02 12.61 24.68 38.70 35.34 16.72 5.70 16.16%
EY 7.13 7.93 4.05 2.58 2.83 5.98 17.56 -13.93%
DY 12.70 0.00 9.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.93 1.12 1.45 1.69 0.99 -3.89%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 20/05/16 22/05/15 -
Price 0.60 0.545 0.67 0.51 0.865 1.02 1.93 -
P/RPS 1.36 0.95 1.40 1.95 5.63 3.25 1.07 4.07%
P/EPS 13.35 12.49 25.24 27.22 32.18 15.64 5.79 14.92%
EY 7.49 8.00 3.96 3.67 3.11 6.39 17.28 -12.99%
DY 13.33 0.00 8.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.95 0.79 1.32 1.58 1.00 -4.89%

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