[IBRACO] YoY Cumulative 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- -83.44%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 54,932 71,503 59,398 32,493 19,063 39,005 57,180 -0.66%
PBT 8,206 7,716 5,532 3,237 3,454 12,002 16,618 -11.08%
Tax -2,250 -2,254 -1,868 -776 236 -3,155 -3,962 -8.99%
NP 5,956 5,462 3,664 2,461 3,690 8,847 12,656 -11.79%
-
NP to SH 5,576 5,413 3,294 2,325 3,336 8,092 10,555 -10.08%
-
Tax Rate 27.42% 29.21% 33.77% 23.97% -6.83% 26.29% 23.84% -
Total Cost 48,976 66,041 55,734 30,032 15,373 30,158 44,524 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 9,928 - 7,446 - - - - -
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 1.39% 1.48% 0.95% 0.73% 1.03% 2.53% 4.33% -
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 11.07 14.40 11.97 6.55 3.84 7.86 45.18 -20.87%
EPS 1.12 1.09 0.66 0.47 0.67 2.42 8.34 -28.41%
DPS 2.00 0.00 1.50 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 10.06 13.09 10.88 5.95 3.49 7.14 10.47 -0.66%
EPS 1.02 0.99 0.60 0.43 0.61 1.48 1.93 -10.07%
DPS 1.82 0.00 1.36 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 5.69 3.82 5.47 11.08 24.74 13.87 4.21 5.14%
P/EPS 56.09 50.44 98.71 154.79 141.36 66.87 22.78 16.18%
EY 1.78 1.98 1.01 0.65 0.71 1.50 4.39 -13.95%
DY 3.17 0.00 2.29 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 5.42 3.78 5.60 7.79 22.52 12.98 4.27 4.05%
P/EPS 53.42 49.98 100.97 108.89 128.71 62.57 23.14 14.94%
EY 1.87 2.00 0.99 0.92 0.78 1.60 4.32 -13.01%
DY 3.33 0.00 2.24 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