[IBRACO] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 82.39%
YoY- -51.91%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 151,776 117,850 61,796 82,686 84,929 101,046 73,475 12.83%
PBT 22,443 17,551 8,460 8,343 14,568 9,100 12,175 10.72%
Tax -6,412 -4,716 -1,708 -3,091 -3,785 -1,214 -3,224 12.12%
NP 16,031 12,835 6,752 5,252 10,783 7,886 8,951 10.19%
-
NP to SH 15,274 12,463 6,617 5,149 10,708 6,453 8,622 9.98%
-
Tax Rate 28.57% 26.87% 20.19% 37.05% 25.98% 13.34% 26.48% -
Total Cost 135,745 105,015 55,044 77,434 74,146 93,160 64,524 13.18%
-
Net Worth 494,990 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 494,990 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.56% 10.89% 10.93% 6.35% 12.70% 7.80% 12.18% -
ROE 3.09% 2.61% 1.51% 1.29% 2.80% 1.82% 2.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.80 21.58 11.32 16.66 17.11 20.36 14.80 11.06%
EPS 2.80 2.28 1.21 1.04 2.16 1.30 1.74 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8743 0.8024 0.8041 0.7699 0.7125 0.6658 5.27%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.80 21.58 11.32 15.14 15.55 18.51 13.46 12.83%
EPS 2.80 2.28 1.21 0.94 1.96 1.18 1.58 9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8743 0.8024 0.731 0.6999 0.6477 0.6053 6.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.10 0.585 0.53 0.515 0.57 0.605 0.56 -
P/RPS 3.96 2.71 4.68 3.09 3.33 2.97 3.78 0.77%
P/EPS 39.33 25.63 43.74 49.65 26.42 46.54 32.24 3.36%
EY 2.54 3.90 2.29 2.01 3.78 2.15 3.10 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.67 0.66 0.64 0.74 0.85 0.84 6.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 -
Price 1.17 0.965 0.46 0.55 0.495 0.56 0.61 -
P/RPS 4.21 4.47 4.06 3.30 2.89 2.75 4.12 0.36%
P/EPS 41.83 42.28 37.96 53.02 22.95 43.08 35.12 2.95%
EY 2.39 2.37 2.63 1.89 4.36 2.32 2.85 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.10 0.57 0.68 0.64 0.79 0.92 5.79%

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