[IBRACO] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -84.18%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 79,193 57,052 54,932 71,503 59,398 32,493 19,063 26.77%
PBT 14,105 6,272 8,206 7,716 5,532 3,237 3,454 26.41%
Tax -3,714 -1,547 -2,250 -2,254 -1,868 -776 236 -
NP 10,391 4,725 5,956 5,462 3,664 2,461 3,690 18.82%
-
NP to SH 10,428 4,486 5,576 5,413 3,294 2,325 3,336 20.90%
-
Tax Rate 26.33% 24.67% 27.42% 29.21% 33.77% 23.97% -6.83% -
Total Cost 68,802 52,327 48,976 66,041 55,734 30,032 15,373 28.35%
-
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 10,920 10,920 9,928 - 7,446 - - -
Div Payout % 104.73% 243.44% 178.05% - 226.05% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.12% 8.28% 10.84% 7.64% 6.17% 7.57% 19.36% -
ROE 2.31% 1.03% 1.39% 1.48% 0.95% 0.73% 1.03% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.50 10.45 11.07 14.40 11.97 6.55 3.84 24.77%
EPS 1.91 0.82 1.12 1.09 0.66 0.47 0.67 19.06%
DPS 2.00 2.00 2.00 0.00 1.50 0.00 0.00 -
NAPS 0.8272 0.8006 0.808 0.7372 0.7017 0.6457 0.6547 3.97%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.50 10.45 10.06 13.09 10.88 5.95 3.49 26.77%
EPS 1.91 0.82 1.02 0.99 0.60 0.43 0.61 20.94%
DPS 2.00 2.00 1.82 0.00 1.36 0.00 0.00 -
NAPS 0.8272 0.8006 0.7345 0.6702 0.6379 0.587 0.5952 5.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.565 0.585 0.63 0.55 0.655 0.725 0.95 -
P/RPS 3.90 5.60 5.69 3.82 5.47 11.08 24.74 -26.49%
P/EPS 29.59 71.21 56.09 50.44 98.71 154.79 141.36 -22.93%
EY 3.38 1.40 1.78 1.98 1.01 0.65 0.71 29.68%
DY 3.54 3.42 3.17 0.00 2.29 0.00 0.00 -
P/NAPS 0.68 0.73 0.78 0.75 0.93 1.12 1.45 -11.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 -
Price 0.565 0.60 0.60 0.545 0.67 0.51 0.865 -
P/RPS 3.90 5.74 5.42 3.78 5.60 7.79 22.52 -25.33%
P/EPS 29.59 73.03 53.42 49.98 100.97 108.89 128.71 -21.72%
EY 3.38 1.37 1.87 2.00 0.99 0.92 0.78 27.66%
DY 3.54 3.33 3.33 0.00 2.24 0.00 0.00 -
P/NAPS 0.68 0.75 0.74 0.74 0.95 0.79 1.32 -10.46%

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