[IBRACO] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 17.68%
YoY- 87.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 89,410 70,731 39,751 55,778 72,151 49,344 22,338 25.99%
PBT 18,056 8,629 4,403 8,057 9,112 8,089 4,375 26.63%
Tax -4,797 -3,031 -1,303 -1,973 -2,464 -2,348 -1,042 28.96%
NP 13,259 5,598 3,100 6,084 6,648 5,741 3,333 25.86%
-
NP to SH 13,253 5,279 2,823 5,485 6,350 5,087 3,016 27.96%
-
Tax Rate 26.57% 35.13% 29.59% 24.49% 27.04% 29.03% 23.82% -
Total Cost 76,151 65,133 36,651 49,694 65,503 43,603 19,005 26.01%
-
Net Worth 464,958 431,540 393,997 371,460 347,235 325,642 328,025 5.98%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 3,723 - -
Div Payout % - - - - - 73.19% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 464,958 431,540 393,997 371,460 347,235 325,642 328,025 5.98%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.83% 7.91% 7.80% 10.91% 9.21% 11.63% 14.92% -
ROE 2.85% 1.22% 0.72% 1.48% 1.83% 1.56% 0.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.37 12.95 8.01 11.24 14.53 9.94 4.50 24.00%
EPS 2.43 0.97 0.57 1.10 1.28 1.02 0.61 25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.8515 0.7903 0.7937 0.7483 0.6995 0.656 0.6608 4.31%
Adjusted Per Share Value based on latest NOSH - 546,046
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.37 12.95 7.28 10.21 13.21 9.04 4.09 25.99%
EPS 2.43 0.97 0.52 1.00 1.16 0.93 0.55 28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.8515 0.7903 0.7215 0.6803 0.6359 0.5964 0.6007 5.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.55 0.54 0.57 0.505 0.69 0.56 0.81 -
P/RPS 3.36 4.17 7.12 4.49 4.75 5.63 18.00 -24.39%
P/EPS 22.66 55.86 100.23 45.70 53.94 54.65 133.32 -25.56%
EY 4.41 1.79 1.00 2.19 1.85 1.83 0.75 34.32%
DY 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 0.65 0.68 0.72 0.67 0.99 0.85 1.23 -10.08%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 24/08/22 27/08/21 21/08/20 23/08/19 24/08/18 25/08/17 -
Price 0.60 0.54 0.51 0.68 0.65 0.56 0.89 -
P/RPS 3.66 4.17 6.37 6.05 4.47 5.63 19.78 -24.50%
P/EPS 24.72 55.86 89.68 61.54 50.81 54.65 146.49 -25.65%
EY 4.05 1.79 1.12 1.62 1.97 1.83 0.68 34.61%
DY 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 0.70 0.68 0.64 0.91 0.93 0.85 1.35 -10.36%

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