[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 8.84%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 316,772 272,027 252,772 255,566 228,208 273,370 236,492 21.53%
PBT 56,420 43,525 31,148 29,802 25,088 32,315 27,936 59.84%
Tax -14,856 -12,431 -8,381 -9,156 -6,188 -8,846 -8,858 41.20%
NP 41,564 31,094 22,766 20,646 18,900 23,469 19,077 68.14%
-
NP to SH 41,712 30,411 21,842 19,530 17,944 23,223 18,064 74.79%
-
Tax Rate 26.33% 28.56% 26.91% 30.72% 24.67% 27.37% 31.71% -
Total Cost 275,208 240,933 230,005 234,920 209,308 249,901 217,414 17.03%
-
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 43,683 - - - 43,683 10,920 - -
Div Payout % 104.73% - - - 243.44% 47.03% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 496,405 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.12% 11.43% 9.01% 8.08% 8.28% 8.59% 8.07% -
ROE 9.23% 6.73% 4.99% 4.53% 4.10% 5.37% 4.53% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 58.01 49.82 46.29 46.80 41.79 50.06 47.64 14.04%
EPS 7.64 5.57 4.00 3.58 3.28 4.25 3.64 64.00%
DPS 8.00 0.00 0.00 0.00 8.00 2.00 0.00 -
NAPS 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 1.90%
Adjusted Per Share Value based on latest NOSH - 546,046
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 58.07 49.87 46.34 46.85 41.83 50.11 43.35 21.53%
EPS 7.65 5.57 4.00 3.58 3.29 4.26 3.31 74.89%
DPS 8.01 0.00 0.00 0.00 8.01 2.00 0.00 -
NAPS 0.828 0.8289 0.8032 0.7911 0.8014 0.7928 0.7317 8.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.565 0.595 0.53 0.54 0.585 0.59 0.515 -
P/RPS 0.97 1.19 1.14 1.15 1.40 1.18 1.08 -6.91%
P/EPS 7.40 10.68 13.25 15.10 17.80 13.87 14.15 -35.11%
EY 13.52 9.36 7.55 6.62 5.62 7.21 7.07 54.12%
DY 14.16 0.00 0.00 0.00 13.68 3.39 0.00 -
P/NAPS 0.68 0.72 0.66 0.68 0.73 0.74 0.64 4.12%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 -
Price 0.565 0.58 0.46 0.54 0.60 0.58 0.55 -
P/RPS 0.97 1.16 0.99 1.15 1.44 1.16 1.15 -10.73%
P/EPS 7.40 10.41 11.50 15.10 18.26 13.64 15.11 -37.89%
EY 13.52 9.60 8.70 6.62 5.48 7.33 6.62 61.04%
DY 14.16 0.00 0.00 0.00 13.33 3.45 0.00 -
P/NAPS 0.68 0.70 0.57 0.68 0.75 0.73 0.68 0.00%

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
Post a Comment