[IBRACO] YoY Cumulative 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- 101.33%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 168,603 127,783 94,683 127,281 131,549 81,837 41,401 26.35%
PBT 32,161 14,901 12,609 15,773 14,644 11,326 7,829 26.53%
Tax -8,511 -4,578 -3,553 -4,227 -4,332 -3,124 -806 48.09%
NP 23,650 10,323 9,056 11,546 10,312 8,202 7,023 22.41%
-
NP to SH 23,681 9,765 8,399 10,898 9,644 7,412 6,352 24.51%
-
Tax Rate 26.46% 30.72% 28.18% 26.80% 29.58% 27.58% 10.30% -
Total Cost 144,953 117,460 85,627 115,735 121,237 73,635 34,378 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 10,920 - - - - 3,723 - -
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 5.09% 2.26% 2.13% 2.93% 2.78% 2.28% 1.94% -
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 30.88 23.40 19.07 25.64 26.50 16.49 8.34 24.36%
EPS 4.34 1.79 1.69 2.20 1.94 1.49 1.28 22.55%
DPS 2.00 0.00 0.00 0.00 0.00 0.75 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 30.88 23.40 17.34 23.31 24.09 14.99 7.58 26.36%
EPS 4.34 1.79 1.54 2.00 1.77 1.36 1.16 24.58%
DPS 2.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.8515 0.7903 0.7215 0.6803 0.6359 0.5964 0.6007 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 1.78 2.31 2.99 1.97 2.60 3.40 9.71 -24.61%
P/EPS 12.68 30.20 33.69 23.00 35.52 37.51 63.30 -23.49%
EY 7.89 3.31 2.97 4.35 2.82 2.67 1.58 30.72%
DY 3.64 0.00 0.00 0.00 0.00 1.34 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 1.94 2.31 2.67 2.65 2.45 3.40 10.67 -24.72%
P/EPS 13.84 30.20 30.14 30.97 33.46 37.51 69.55 -23.58%
EY 7.23 3.31 3.32 3.23 2.99 2.67 1.44 30.84%
DY 3.33 0.00 0.00 0.00 0.00 1.34 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