[IBRACO] YoY TTM 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- -7.6%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 312,847 306,470 275,896 366,979 288,972 167,035 100,480 20.82%
PBT 60,785 34,607 44,779 49,617 45,132 22,468 19,279 21.08%
Tax -16,364 -9,871 -12,399 -13,413 -12,657 -6,357 -4,840 22.49%
NP 44,421 24,736 32,380 36,204 32,475 16,111 14,439 20.58%
-
NP to SH 44,327 24,589 32,364 35,464 32,370 15,098 13,979 21.19%
-
Tax Rate 26.92% 28.52% 27.69% 27.03% 28.04% 28.29% 25.11% -
Total Cost 268,426 281,734 243,516 330,775 256,497 150,924 86,041 20.86%
-
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 10,920 21,841 9,928 4,964 7,446 13,651 17,374 -7.44%
Div Payout % 24.64% 88.83% 30.68% 14.00% 23.00% 90.42% 124.29% -
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 14.20% 8.07% 11.74% 9.87% 11.24% 9.65% 14.37% -
ROE 9.53% 5.70% 8.21% 9.55% 9.32% 4.64% 4.26% -
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 57.29 56.13 55.58 73.93 58.21 33.65 20.24 18.92%
EPS 8.12 4.50 6.52 7.14 6.52 3.04 2.82 19.26%
DPS 2.00 4.00 2.00 1.00 1.50 2.75 3.50 -8.90%
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 - 496,405
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.29 56.13 50.53 67.21 52.92 30.59 18.40 20.82%
EPS 8.12 4.50 5.93 6.49 5.93 2.76 2.56 21.20%
DPS 2.00 4.00 1.82 0.91 1.36 2.50 3.18 -7.43%
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 0.96 0.96 1.03 0.68 1.19 1.66 4.00 -21.15%
P/EPS 6.78 11.99 8.74 7.07 10.58 18.41 28.76 -21.39%
EY 14.76 8.34 11.44 14.15 9.45 5.43 3.48 27.21%
DY 3.64 7.41 3.51 1.98 2.17 4.91 4.32 -2.81%
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 1.05 0.96 0.92 0.92 1.12 1.66 4.40 -21.23%
P/EPS 7.39 11.99 7.82 9.52 9.97 18.41 31.60 -21.49%
EY 13.53 8.34 12.78 10.51 10.03 5.43 3.16 27.41%
DY 3.33 7.41 3.92 1.47 2.31 4.91 3.93 -2.72%
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