[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.3%
YoY- -37.3%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 326,346 286,453 189,579 177,369 212,210 232,595 155,312 13.16%
PBT 40,529 49,712 23,361 20,952 30,341 23,744 23,501 9.49%
Tax -12,376 -13,227 -6,286 -6,644 -8,012 -5,546 -6,348 11.75%
NP 28,153 36,485 17,075 14,308 22,329 18,198 17,153 8.60%
-
NP to SH 26,808 36,144 16,382 13,548 21,606 16,097 16,034 8.93%
-
Tax Rate 30.54% 26.61% 26.91% 31.71% 26.41% 23.36% 27.01% -
Total Cost 298,193 249,968 172,504 163,061 189,881 214,397 138,159 13.66%
-
Net Worth 494,990 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 10,920 10,920 - - - - - -
Div Payout % 40.74% 30.22% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 494,990 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.63% 12.74% 9.01% 8.07% 10.52% 7.82% 11.04% -
ROE 5.42% 7.57% 3.74% 3.39% 5.65% 4.55% 4.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 59.77 52.46 34.72 35.73 42.75 46.86 31.29 11.37%
EPS 4.91 6.62 3.00 2.73 4.35 3.24 3.23 7.22%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8743 0.8024 0.8041 0.7699 0.7125 0.6658 5.27%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 59.77 52.46 34.72 32.48 38.86 42.60 28.44 13.16%
EPS 4.91 6.62 3.00 2.48 3.96 2.95 2.94 8.91%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8743 0.8024 0.731 0.6999 0.6477 0.6053 6.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.10 0.585 0.53 0.515 0.57 0.605 0.56 -
P/RPS 1.84 1.12 1.53 1.44 1.33 1.29 1.79 0.45%
P/EPS 22.41 8.84 17.67 18.87 13.10 18.66 17.34 4.36%
EY 4.46 11.31 5.66 5.30 7.64 5.36 5.77 -4.19%
DY 1.82 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.67 0.66 0.64 0.74 0.85 0.84 6.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 -
Price 1.17 0.965 0.46 0.55 0.495 0.56 0.61 -
P/RPS 1.96 1.84 1.32 1.54 1.16 1.20 1.95 0.08%
P/EPS 23.83 14.58 15.33 20.15 11.37 17.27 18.89 3.94%
EY 4.20 6.86 6.52 4.96 8.79 5.79 5.30 -3.79%
DY 1.71 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.10 0.57 0.68 0.64 0.79 0.92 5.79%

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