[IBRACO] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[IBRACO] IBRACO BHD

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -8.26%

YoY- -68.23%

Quarter Report

IBRACO - Q3_2017_Financial_Statements.pdf

Latest QR

Upcoming QR

IBRACO's Result

IBRACO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	350,862	316,543	212,352	96,207	216,074	235,147	225,095	7.67%
YoY %	10.84%	49.07%	120.72%	-55.47%	-8.11%	4.47%	-	-
Horiz. %	155.87%	140.63%	94.34%	42.74%	95.99%	104.47%	100.00%	-
PBT	55,085	42,057	29,599	16,838	61,546	69,060	34,297	8.20%
YoY %	30.98%	42.09%	75.79%	-72.64%	-10.88%	101.36%	-	-
Horiz. %	160.61%	122.63%	86.30%	49.09%	179.45%	201.36%	100.00%	-
Tax	-15,984	-10,647	-8,293	-3,091	-16,575	-16,908	-9,847	8.40%
YoY %	-50.13%	-28.39%	-168.30%	81.35%	1.97%	-71.71%	-	-
Horiz. %	162.32%	108.12%	84.22%	31.39%	168.33%	171.71%	100.00%	-
NP	39,101	31,410	21,306	13,747	44,971	52,152	24,450	8.13%
YoY %	24.49%	47.42%	54.99%	-69.43%	-13.77%	113.30%	-	-
Horiz. %	159.92%	128.47%	87.14%	56.22%	183.93%	213.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,719	30,201	20,514	12,824	40,368	45,123	24,861	8.11%
YoY %	31.52%	47.22%	59.97%	-68.23%	-10.54%	81.50%	-	-
Horiz. %	159.76%	121.48%	82.51%	51.58%	162.37%	181.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	25.32%	28.02%	18.36%	26.93%	24.48%	28.71%	-
YoY %	14.61%	-9.64%	52.61%	-31.82%	10.01%	-14.73%	-	-
Horiz. %	101.08%	88.19%	97.60%	63.95%	93.80%	85.27%	100.00%	-
Total Cost	311,761	285,133	191,046	82,460	171,103	182,995	200,645	7.61%
YoY %	9.34%	49.25%	131.68%	-51.81%	-6.50%	-8.80%	-	-
Horiz. %	155.38%	142.11%	95.22%	41.10%	85.28%	91.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,182	353,689	330,506	331,202	335,768	149,208	230,327	8.79%
YoY %	8.06%	7.01%	-0.21%	-1.36%	125.03%	-35.22%	-	-
Horiz. %	165.93%	153.56%	143.49%	143.80%	145.78%	64.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	4,964	7,446	13,651	17,374	17,978	12,656	12,611	-14.37%
YoY %	-33.33%	-45.45%	-21.43%	-3.36%	42.05%	0.36%	-	-
Horiz. %	39.36%	59.04%	108.25%	137.77%	142.56%	100.36%	100.00%	-
Div Payout %	12.50%	24.66%	66.55%	135.48%	44.54%	28.05%	50.73%	-
YoY %	-49.31%	-62.95%	-50.88%	204.18%	58.79%	-44.71%	-	-
Horiz. %	24.64%	48.61%	131.18%	267.06%	87.80%	55.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	382,182	353,689	330,506	331,202	335,768	149,208	230,327	8.79%
YoY %	8.06%	7.01%	-0.21%	-1.36%	125.03%	-35.22%	-	-
Horiz. %	165.93%	153.56%	143.49%	143.80%	145.78%	64.78%	100.00%	-
NOSH	496,405	496,405	496,405	496,405	496,405	177,287	126,539	25.55%
YoY %	0.00%	0.00%	0.00%	0.00%	180.00%	40.10%	-	-
Horiz. %	392.29%	392.29%	392.29%	392.29%	392.29%	140.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	11.14%	9.92%	10.03%	14.29%	20.81%	22.18%	10.86%	-
YoY %	12.30%	-1.10%	-29.81%	-31.33%	-6.18%	104.24%	-	-
Horiz. %	102.58%	91.34%	92.36%	131.58%	191.62%	204.24%	100.00%	-
ROE	10.39%	8.54%	6.21%	3.87%	12.02%	30.24%	10.79%	-
YoY %	21.66%	37.52%	60.47%	-67.80%	-60.25%	180.26%	-	-
Horiz. %	96.29%	79.15%	57.55%	35.87%	111.40%	280.26%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	70.68	63.77	42.78	19.38	43.53	157.60	177.89	-14.24%
YoY %	10.84%	49.06%	120.74%	-55.48%	-72.38%	-11.41%	-	-
Horiz. %	39.73%	35.85%	24.05%	10.89%	24.47%	88.59%	100.00%	-
EPS	8.00	6.08	4.13	2.58	8.13	30.24	19.65	-13.89%
YoY %	31.58%	47.22%	60.08%	-68.27%	-73.12%	53.89%	-	-
Horiz. %	40.71%	30.94%	21.02%	13.13%	41.37%	153.89%	100.00%	-
DPS	1.00	1.50	2.75	3.50	3.62	8.48	10.00	-31.84%
YoY %	-33.33%	-45.45%	-21.43%	-3.31%	-57.31%	-15.20%	-	-
Horiz. %	10.00%	15.00%	27.50%	35.00%	36.20%	84.80%	100.00%	-
NAPS	0.7699	0.7125	0.6658	0.6672	0.6764	1.00	1.8202	-13.34%
YoY %	8.06%	7.01%	-0.21%	-1.36%	-32.36%	-45.06%	-	-
Horiz. %	42.30%	39.14%	36.58%	36.66%	37.16%	54.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 496,405
RPS	64.26	57.97	38.89	17.62	39.57	43.06	41.22	7.67%
YoY %	10.85%	49.06%	120.72%	-55.47%	-8.10%	4.46%	-	-
Horiz. %	155.90%	140.64%	94.35%	42.75%	96.00%	104.46%	100.00%	-
EPS	7.27	5.53	3.76	2.35	7.39	8.26	4.55	8.11%
YoY %	31.46%	47.07%	60.00%	-68.20%	-10.53%	81.54%	-	-
Horiz. %	159.78%	121.54%	82.64%	51.65%	162.42%	181.54%	100.00%	-
DPS	0.91	1.36	2.50	3.18	3.29	2.32	2.31	-14.36%
YoY %	-33.09%	-45.60%	-21.38%	-3.34%	41.81%	0.43%	-	-
Horiz. %	39.39%	58.87%	108.23%	137.66%	142.42%	100.43%	100.00%	-
NAPS	0.6999	0.6477	0.6053	0.6065	0.6149	0.2733	0.4218	8.79%
YoY %	8.06%	7.00%	-0.20%	-1.37%	124.99%	-35.21%	-	-
Horiz. %	165.93%	153.56%	143.50%	143.79%	145.78%	64.79%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.57	0.605	0.56	0.915	0.99	2.40	1.65	-
P/RPS	0.81	0.95	1.31	4.72	2.27	1.52	0.93	-2.27%
YoY %	-14.74%	-27.48%	-72.25%	107.93%	49.34%	63.44%	-	-
Horiz. %	87.10%	102.15%	140.86%	507.53%	244.09%	163.44%	100.00%	-
P/EPS	7.12	9.94	13.55	35.42	12.17	7.94	8.40	-2.71%
YoY %	-28.37%	-26.64%	-61.74%	191.04%	53.27%	-5.48%	-	-
Horiz. %	84.76%	118.33%	161.31%	421.67%	144.88%	94.52%	100.00%	-
EY	14.04	10.06	7.38	2.82	8.21	12.60	11.91	2.77%
YoY %	39.56%	36.31%	161.70%	-65.65%	-34.84%	5.79%	-	-
Horiz. %	117.88%	84.47%	61.96%	23.68%	68.93%	105.79%	100.00%	-
DY	1.75	2.48	4.91	3.83	3.66	3.53	6.06	-18.68%
YoY %	-29.44%	-49.49%	28.20%	4.64%	3.68%	-41.75%	-	-
Horiz. %	28.88%	40.92%	81.02%	63.20%	60.40%	58.25%	100.00%	-
P/NAPS	0.74	0.85	0.84	1.37	1.46	2.40	0.91	-3.38%
YoY %	-12.94%	1.19%	-38.69%	-6.16%	-39.17%	163.74%	-	-
Horiz. %	81.32%	93.41%	92.31%	150.55%	160.44%	263.74%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	20/11/20	14/11/19	23/11/18	23/11/17	18/11/16	20/11/15	21/11/14	-
Price	0.495	0.56	0.61	0.88	0.975	1.18	1.82	-
P/RPS	0.70	0.88	1.43	4.54	2.24	0.75	1.02	-6.07%
YoY %	-20.45%	-38.46%	-68.50%	102.68%	198.67%	-26.47%	-	-
Horiz. %	68.63%	86.27%	140.20%	445.10%	219.61%	73.53%	100.00%	-
P/EPS	6.19	9.20	14.76	34.06	11.99	3.90	9.26	-6.48%
YoY %	-32.72%	-37.67%	-56.66%	184.07%	207.44%	-57.88%	-	-
Horiz. %	66.85%	99.35%	159.40%	367.82%	129.48%	42.12%	100.00%	-
EY	16.16	10.86	6.77	2.94	8.34	25.63	10.79	6.95%
YoY %	48.80%	60.41%	130.27%	-64.75%	-67.46%	137.53%	-	-
Horiz. %	149.77%	100.65%	62.74%	27.25%	77.29%	237.53%	100.00%	-
DY	2.02	2.68	4.51	3.98	3.71	7.19	5.49	-15.33%
YoY %	-24.63%	-40.58%	13.32%	7.28%	-48.40%	30.97%	-	-
Horiz. %	36.79%	48.82%	82.15%	72.50%	67.58%	130.97%	100.00%	-
P/NAPS	0.64	0.79	0.92	1.32	1.44	1.18	1.00	-7.16%
YoY %	-18.99%	-14.13%	-30.30%	-8.33%	22.03%	18.00%	-	-
Horiz. %	64.00%	79.00%	92.00%	132.00%	144.00%	118.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos