[IBRACO] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.87%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 273,653 350,862 316,543 212,352 96,207 216,074 235,147 2.55%
PBT 38,554 55,085 42,057 29,599 16,838 61,546 69,060 -9.25%
Tax -11,705 -15,984 -10,647 -8,293 -3,091 -16,575 -16,908 -5.94%
NP 26,849 39,101 31,410 21,306 13,747 44,971 52,152 -10.46%
-
NP to SH 26,805 39,719 30,201 20,514 12,824 40,368 45,123 -8.30%
-
Tax Rate 30.36% 29.02% 25.32% 28.02% 18.36% 26.93% 24.48% -
Total Cost 246,804 311,761 285,133 191,046 82,460 171,103 182,995 5.10%
-
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 149,208 17.80%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 9,928 4,964 7,446 13,651 17,374 17,978 12,656 -3.96%
Div Payout % 37.04% 12.50% 24.66% 66.55% 135.48% 44.54% 28.05% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 149,208 17.80%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 177,287 18.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.81% 11.14% 9.92% 10.03% 14.29% 20.81% 22.18% -
ROE 6.72% 10.39% 8.54% 6.21% 3.87% 12.02% 30.24% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 55.13 70.68 63.77 42.78 19.38 43.53 157.60 -16.04%
EPS 5.40 8.00 6.08 4.13 2.58 8.13 30.24 -24.93%
DPS 2.00 1.00 1.50 2.75 3.50 3.62 8.48 -21.37%
NAPS 0.8041 0.7699 0.7125 0.6658 0.6672 0.6764 1.00 -3.56%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.12 64.26 57.97 38.89 17.62 39.57 43.06 2.56%
EPS 4.91 7.27 5.53 3.76 2.35 7.39 8.26 -8.29%
DPS 1.82 0.91 1.36 2.50 3.18 3.29 2.32 -3.96%
NAPS 0.731 0.6999 0.6477 0.6053 0.6065 0.6149 0.2733 17.80%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.515 0.57 0.605 0.56 0.915 0.99 2.40 -
P/RPS 0.93 0.81 0.95 1.31 4.72 2.27 1.52 -7.85%
P/EPS 9.54 7.12 9.94 13.55 35.42 12.17 7.94 3.10%
EY 10.49 14.04 10.06 7.38 2.82 8.21 12.60 -3.00%
DY 3.88 1.75 2.48 4.91 3.83 3.66 3.53 1.58%
P/NAPS 0.64 0.74 0.85 0.84 1.37 1.46 2.40 -19.75%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 14/11/19 23/11/18 23/11/17 18/11/16 20/11/15 -
Price 0.55 0.495 0.56 0.61 0.88 0.975 1.18 -
P/RPS 1.00 0.70 0.88 1.43 4.54 2.24 0.75 4.90%
P/EPS 10.19 6.19 9.20 14.76 34.06 11.99 3.90 17.34%
EY 9.82 16.16 10.86 6.77 2.94 8.34 25.63 -14.76%
DY 3.64 2.02 2.68 4.51 3.98 3.71 7.19 -10.71%
P/NAPS 0.68 0.64 0.79 0.92 1.32 1.44 1.18 -8.76%

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