[IBRACO] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -80.68%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 80,140 79,193 57,052 54,932 71,503 59,398 32,493 16.22%
PBT 8,795 14,105 6,272 8,206 7,716 5,532 3,237 18.10%
Tax -3,183 -3,714 -1,547 -2,250 -2,254 -1,868 -776 26.49%
NP 5,612 10,391 4,725 5,956 5,462 3,664 2,461 14.71%
-
NP to SH 5,296 10,428 4,486 5,576 5,413 3,294 2,325 14.69%
-
Tax Rate 36.19% 26.33% 24.67% 27.42% 29.21% 33.77% 23.97% -
Total Cost 74,528 68,802 52,327 48,976 66,041 55,734 30,032 16.34%
-
Net Worth 484,397 451,689 437,164 401,095 365,950 348,327 320,529 7.11%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 10,920 10,920 9,928 - 7,446 - -
Div Payout % - 104.73% 243.44% 178.05% - 226.05% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 484,397 451,689 437,164 401,095 365,950 348,327 320,529 7.11%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.00% 13.12% 8.28% 10.84% 7.64% 6.17% 7.57% -
ROE 1.09% 2.31% 1.03% 1.39% 1.48% 0.95% 0.73% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.68 14.50 10.45 11.07 14.40 11.97 6.55 14.38%
EPS 0.97 1.91 0.82 1.12 1.09 0.66 0.47 12.82%
DPS 0.00 2.00 2.00 2.00 0.00 1.50 0.00 -
NAPS 0.8871 0.8272 0.8006 0.808 0.7372 0.7017 0.6457 5.43%
Adjusted Per Share Value based on latest NOSH - 546,046
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.68 14.50 10.45 10.06 13.09 10.88 5.95 16.22%
EPS 0.97 1.91 0.82 1.02 0.99 0.60 0.43 14.50%
DPS 0.00 2.00 2.00 1.82 0.00 1.36 0.00 -
NAPS 0.8871 0.8272 0.8006 0.7345 0.6702 0.6379 0.587 7.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.915 0.565 0.585 0.63 0.55 0.655 0.725 -
P/RPS 6.23 3.90 5.60 5.69 3.82 5.47 11.08 -9.14%
P/EPS 94.34 29.59 71.21 56.09 50.44 98.71 154.79 -7.91%
EY 1.06 3.38 1.40 1.78 1.98 1.01 0.65 8.48%
DY 0.00 3.54 3.42 3.17 0.00 2.29 0.00 -
P/NAPS 1.03 0.68 0.73 0.78 0.75 0.93 1.12 -1.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 -
Price 1.10 0.565 0.60 0.60 0.545 0.67 0.51 -
P/RPS 7.50 3.90 5.74 5.42 3.78 5.60 7.79 -0.62%
P/EPS 113.42 29.59 73.03 53.42 49.98 100.97 108.89 0.68%
EY 0.88 3.38 1.37 1.87 2.00 0.99 0.92 -0.73%
DY 0.00 3.54 3.33 3.33 0.00 2.24 0.00 -
P/NAPS 1.24 0.68 0.75 0.74 0.74 0.95 0.79 7.79%

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