[IBRACO] YoY Cumulative 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- 116.32%
YoY- 67.75%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 177,369 212,210 232,595 155,312 69,559 132,122 170,086 0.70%
PBT 20,952 30,341 23,744 23,501 12,873 36,413 45,118 -11.99%
Tax -6,644 -8,012 -5,546 -6,348 -2,094 -10,356 -11,566 -8.81%
NP 14,308 22,329 18,198 17,153 10,779 26,057 33,552 -13.23%
-
NP to SH 13,548 21,606 16,097 16,034 9,558 23,808 29,399 -12.10%
-
Tax Rate 31.71% 26.41% 23.36% 27.01% 16.27% 28.44% 25.64% -
Total Cost 163,061 189,881 214,397 138,159 58,780 106,065 136,534 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 3.39% 5.65% 4.55% 4.85% 2.89% 7.09% 11.17% -
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 35.73 42.75 46.86 31.29 14.01 26.62 113.99 -17.56%
EPS 2.73 4.35 3.24 3.23 1.93 4.80 21.90 -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 32.48 38.86 42.60 28.44 12.74 24.20 31.15 0.69%
EPS 2.48 3.96 2.95 2.94 1.75 4.36 5.38 -12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.731 0.6999 0.6477 0.6053 0.6065 0.6149 0.4822 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 1.44 1.33 1.29 1.79 6.53 3.72 2.11 -6.16%
P/EPS 18.87 13.10 18.66 17.34 47.52 20.64 12.18 7.56%
EY 5.30 7.64 5.36 5.77 2.10 4.84 8.21 -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 1.54 1.16 1.20 1.95 6.28 3.66 1.04 6.75%
P/EPS 20.15 11.37 17.27 18.89 45.70 20.33 5.99 22.38%
EY 4.96 8.79 5.79 5.30 2.19 4.92 16.70 -18.30%
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