[IBRACO] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.62%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 61,796 82,686 84,929 101,046 73,475 28,158 32,431 11.33%
PBT 8,460 8,343 14,568 9,100 12,175 5,044 7,485 2.06%
Tax -1,708 -3,091 -3,785 -1,214 -3,224 -1,288 -3,037 -9.14%
NP 6,752 5,252 10,783 7,886 8,951 3,756 4,448 7.20%
-
NP to SH 6,617 5,149 10,708 6,453 8,622 3,206 4,361 7.19%
-
Tax Rate 20.19% 37.05% 25.98% 13.34% 26.48% 25.54% 40.57% -
Total Cost 55,044 77,434 74,146 93,160 64,524 24,402 27,983 11.93%
-
Net Worth 438,147 399,159 382,182 353,689 330,506 331,202 335,768 4.53%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 438,147 399,159 382,182 353,689 330,506 331,202 335,768 4.53%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.93% 6.35% 12.70% 7.80% 12.18% 13.34% 13.72% -
ROE 1.51% 1.29% 2.80% 1.82% 2.61% 0.97% 1.30% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.32 16.66 17.11 20.36 14.80 5.67 6.53 9.59%
EPS 1.21 1.04 2.16 1.30 1.74 0.65 0.88 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.8041 0.7699 0.7125 0.6658 0.6672 0.6764 2.88%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.32 15.14 15.55 18.51 13.46 5.16 5.94 11.34%
EPS 1.21 0.94 1.96 1.18 1.58 0.59 0.80 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.731 0.6999 0.6477 0.6053 0.6065 0.6149 4.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.53 0.515 0.57 0.605 0.56 0.915 0.99 -
P/RPS 4.68 3.09 3.33 2.97 3.78 16.13 15.15 -17.77%
P/EPS 43.74 49.65 26.42 46.54 32.24 141.68 112.69 -14.58%
EY 2.29 2.01 3.78 2.15 3.10 0.71 0.89 17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.74 0.85 0.84 1.37 1.46 -12.38%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 23/11/17 18/11/16 -
Price 0.46 0.55 0.495 0.56 0.61 0.88 0.975 -
P/RPS 4.06 3.30 2.89 2.75 4.12 15.51 14.92 -19.49%
P/EPS 37.96 53.02 22.95 43.08 35.12 136.26 110.98 -16.36%
EY 2.63 1.89 4.36 2.32 2.85 0.73 0.90 19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.64 0.79 0.92 1.32 1.44 -14.30%

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