[IBRACO] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 87.96%
YoY- 114.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 273,370 308,494 371,247 239,260 126,599 158,770 254,038 1.22%
PBT 32,315 47,943 48,488 41,814 18,971 40,378 70,251 -12.12%
Tax -8,846 -13,073 -13,518 -11,449 -4,039 -11,353 -17,785 -10.97%
NP 23,469 34,870 34,970 30,365 14,932 29,025 52,466 -12.53%
-
NP to SH 23,223 34,863 34,210 30,138 14,038 27,074 45,959 -10.74%
-
Tax Rate 27.37% 27.27% 27.88% 27.38% 21.29% 28.12% 25.32% -
Total Cost 249,901 273,624 336,277 208,895 111,667 129,745 201,572 3.64%
-
Net Worth 432,468 395,436 360,142 345,001 325,791 321,670 322,792 4.99%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,920 - 4,964 - 9,928 17,374 17,978 -7.96%
Div Payout % 47.03% - 14.51% - 70.72% 64.17% 39.12% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 432,468 395,436 360,142 345,001 325,791 321,670 322,792 4.99%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.59% 11.30% 9.42% 12.69% 11.79% 18.28% 20.65% -
ROE 5.37% 8.82% 9.50% 8.74% 4.31% 8.42% 14.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.06 62.15 74.79 48.20 25.50 31.98 49.46 0.20%
EPS 4.25 7.02 6.89 6.07 2.83 5.45 11.02 -14.67%
DPS 2.00 0.00 1.00 0.00 2.00 3.50 3.50 -8.89%
NAPS 0.792 0.7966 0.7255 0.695 0.6563 0.648 0.6284 3.92%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.06 56.50 67.99 43.82 23.18 29.08 46.52 1.22%
EPS 4.25 6.38 6.27 5.52 2.57 4.96 8.42 -10.76%
DPS 2.00 0.00 0.91 0.00 1.82 3.18 3.29 -7.95%
NAPS 0.792 0.7242 0.6595 0.6318 0.5966 0.5891 0.5911 4.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.59 0.52 0.695 0.595 0.815 1.00 1.06 -
P/RPS 1.18 0.84 0.93 1.23 3.20 3.13 2.14 -9.43%
P/EPS 13.87 7.40 10.08 9.80 28.82 18.34 11.85 2.65%
EY 7.21 13.51 9.92 10.20 3.47 5.45 8.44 -2.58%
DY 3.39 0.00 1.44 0.00 2.45 3.50 3.30 0.44%
P/NAPS 0.74 0.65 0.96 0.86 1.24 1.54 1.69 -12.84%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 21/02/20 22/02/19 28/02/18 24/02/17 26/02/16 -
Price 0.58 0.58 0.64 0.595 0.71 0.93 1.01 -
P/RPS 1.16 0.93 0.86 1.23 2.78 2.91 2.04 -8.97%
P/EPS 13.64 8.26 9.29 9.80 25.11 17.05 11.29 3.19%
EY 7.33 12.11 10.77 10.20 3.98 5.86 8.86 -3.10%
DY 3.45 0.00 1.56 0.00 2.82 3.76 3.47 -0.09%
P/NAPS 0.73 0.73 0.88 0.86 1.08 1.44 1.61 -12.33%

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