[IBRACO] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -49.37%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 94,430 89,410 70,731 39,751 55,778 72,151 49,344 11.41%
PBT 9,291 18,056 8,629 4,403 8,057 9,112 8,089 2.33%
Tax -2,781 -4,797 -3,031 -1,303 -1,973 -2,464 -2,348 2.85%
NP 6,510 13,259 5,598 3,100 6,084 6,648 5,741 2.11%
-
NP to SH 6,238 13,253 5,279 2,823 5,485 6,350 5,087 3.45%
-
Tax Rate 29.93% 26.57% 35.13% 29.59% 24.49% 27.04% 29.03% -
Total Cost 87,920 76,151 65,133 36,651 49,694 65,503 43,603 12.38%
-
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,920 - - - - - 3,723 19.62%
Div Payout % 175.07% - - - - - 73.19% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.89% 14.83% 7.91% 7.80% 10.91% 9.21% 11.63% -
ROE 1.27% 2.85% 1.22% 0.72% 1.48% 1.83% 1.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.29 16.37 12.95 8.01 11.24 14.53 9.94 9.65%
EPS 1.14 2.43 0.97 0.57 1.10 1.28 1.02 1.86%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.75 17.74%
NAPS 0.8985 0.8515 0.7903 0.7937 0.7483 0.6995 0.656 5.37%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.29 16.37 12.95 7.28 10.21 13.21 9.04 11.40%
EPS 1.14 2.43 0.97 0.52 1.00 1.16 0.93 3.44%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.68 19.67%
NAPS 0.8985 0.8515 0.7903 0.7215 0.6803 0.6359 0.5964 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.55 0.54 0.57 0.505 0.69 0.56 -
P/RPS 6.48 3.36 4.17 7.12 4.49 4.75 5.63 2.36%
P/EPS 98.04 22.66 55.86 100.23 45.70 53.94 54.65 10.22%
EY 1.02 4.41 1.79 1.00 2.19 1.85 1.83 -9.27%
DY 1.79 0.00 0.00 0.00 0.00 0.00 1.34 4.93%
P/NAPS 1.25 0.65 0.68 0.72 0.67 0.99 0.85 6.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 25/08/23 24/08/22 27/08/21 21/08/20 23/08/19 24/08/18 -
Price 1.14 0.60 0.54 0.51 0.68 0.65 0.56 -
P/RPS 6.59 3.66 4.17 6.37 6.05 4.47 5.63 2.65%
P/EPS 99.79 24.72 55.86 89.68 61.54 50.81 54.65 10.54%
EY 1.00 4.05 1.79 1.12 1.62 1.97 1.83 -9.57%
DY 1.75 0.00 0.00 0.00 0.00 0.00 1.34 4.54%
P/NAPS 1.27 0.70 0.68 0.64 0.91 0.93 0.85 6.91%

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