[IBRACO] QoQ Annualized Quarter 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- 0.31%
YoY- -59.85%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 163,674 129,972 126,599 92,745 82,802 76,252 158,770 2.05%
PBT 22,652 12,948 18,971 17,164 15,658 13,816 40,378 -32.05%
Tax -6,248 -3,104 -4,039 -2,792 -1,612 944 -11,353 -32.91%
NP 16,404 9,844 14,932 14,372 14,046 14,760 29,025 -31.71%
-
NP to SH 14,824 9,300 14,038 12,744 12,704 13,344 27,074 -33.14%
-
Tax Rate 27.58% 23.97% 21.29% 16.27% 10.30% -6.83% 28.12% -
Total Cost 147,270 120,128 111,667 78,373 68,756 61,492 129,745 8.83%
-
Net Worth 325,642 320,529 325,791 331,202 328,025 324,996 321,670 0.82%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,446 - 9,928 - - - 17,374 -43.24%
Div Payout % 50.23% - 70.72% - - - 64.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 325,642 320,529 325,791 331,202 328,025 324,996 321,670 0.82%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.02% 7.57% 11.79% 15.50% 16.96% 19.36% 18.28% -
ROE 4.55% 2.90% 4.31% 3.85% 3.87% 4.11% 8.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 32.97 26.18 25.50 18.68 16.68 15.36 31.98 2.05%
EPS 2.98 1.88 2.83 2.57 2.56 2.68 5.45 -33.20%
DPS 1.50 0.00 2.00 0.00 0.00 0.00 3.50 -43.24%
NAPS 0.656 0.6457 0.6563 0.6672 0.6608 0.6547 0.648 0.82%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.00 23.83 23.21 17.00 15.18 13.98 29.11 2.03%
EPS 2.72 1.70 2.57 2.34 2.33 2.45 4.96 -33.07%
DPS 1.37 0.00 1.82 0.00 0.00 0.00 3.19 -43.16%
NAPS 0.597 0.5876 0.5972 0.6072 0.6013 0.5958 0.5897 0.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.56 0.725 0.815 0.915 0.81 0.95 1.00 -
P/RPS 1.70 2.77 3.20 4.90 4.86 6.18 3.13 -33.50%
P/EPS 18.75 38.70 28.82 35.64 31.65 35.34 18.34 1.48%
EY 5.33 2.58 3.47 2.81 3.16 2.83 5.45 -1.47%
DY 2.68 0.00 2.45 0.00 0.00 0.00 3.50 -16.34%
P/NAPS 0.85 1.12 1.24 1.37 1.23 1.45 1.54 -32.78%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 26/05/17 24/02/17 -
Price 0.56 0.51 0.71 0.88 0.89 0.865 0.93 -
P/RPS 1.70 1.95 2.78 4.71 5.34 5.63 2.91 -30.18%
P/EPS 18.75 27.22 25.11 34.28 34.78 32.18 17.05 6.55%
EY 5.33 3.67 3.98 2.92 2.88 3.11 5.86 -6.14%
DY 2.68 0.00 2.82 0.00 0.00 0.00 3.76 -20.25%
P/NAPS 0.85 0.79 1.08 1.32 1.35 1.32 1.44 -29.70%

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