[IBRACO] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 6.19%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 294,168 275,490 291,923 383,352 266,165 140,029 138,828 13.32%
PBT 51,358 30,381 48,433 50,672 44,109 18,754 31,830 8.29%
Tax -14,598 -8,143 -13,069 -13,904 -12,541 -5,051 -7,962 10.62%
NP 36,760 22,238 35,364 36,768 31,568 13,703 23,868 7.45%
-
NP to SH 36,353 22,133 35,026 36,329 31,107 13,027 22,318 8.46%
-
Tax Rate 28.42% 26.80% 26.98% 27.44% 28.43% 26.93% 25.01% -
Total Cost 257,408 253,252 256,559 346,584 234,597 126,326 114,960 14.37%
-
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 10,920 21,841 9,928 4,964 11,169 9,928 17,374 -7.44%
Div Payout % 30.04% 98.68% 28.34% 13.66% 35.91% 76.21% 77.85% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.50% 8.07% 12.11% 9.59% 11.86% 9.79% 17.19% -
ROE 8.05% 5.06% 8.73% 9.93% 8.93% 4.06% 6.87% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 53.87 50.45 58.81 77.23 53.62 28.21 27.97 11.53%
EPS 6.66 4.05 7.06 7.32 6.27 2.62 4.50 6.74%
DPS 2.00 4.00 2.00 1.00 2.25 2.00 3.50 -8.90%
NAPS 0.8272 0.8006 0.808 0.7372 0.7017 0.6457 0.6547 3.97%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 53.87 50.45 53.46 70.21 48.74 25.64 25.42 13.32%
EPS 6.66 4.05 6.41 6.65 5.70 2.39 4.09 8.46%
DPS 2.00 4.00 1.82 0.91 2.05 1.82 3.18 -7.43%
NAPS 0.8272 0.8006 0.7345 0.6702 0.6379 0.587 0.5952 5.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.565 0.585 0.63 0.55 0.655 0.725 0.95 -
P/RPS 1.05 1.16 1.07 0.71 1.22 2.57 3.40 -17.77%
P/EPS 8.49 14.43 8.93 7.52 10.45 27.63 21.13 -14.09%
EY 11.78 6.93 11.20 13.31 9.57 3.62 4.73 16.41%
DY 3.54 6.84 3.17 1.82 3.44 2.76 3.68 -0.64%
P/NAPS 0.68 0.73 0.78 0.75 0.93 1.12 1.45 -11.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 -
Price 0.565 0.60 0.60 0.545 0.67 0.51 0.865 -
P/RPS 1.05 1.19 1.02 0.71 1.25 1.81 3.09 -16.45%
P/EPS 8.49 14.80 8.50 7.45 10.69 19.43 19.24 -12.74%
EY 11.78 6.76 11.76 13.43 9.35 5.15 5.20 14.59%
DY 3.54 6.67 3.33 1.83 3.36 3.92 4.05 -2.21%
P/NAPS 0.68 0.75 0.74 0.74 0.95 0.79 1.32 -10.46%

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