[IBRACO] QoQ Annualized Quarter 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- 44.22%
YoY- 67.75%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 263,098 237,592 239,260 207,082 163,674 129,972 126,599 63.06%
PBT 29,288 22,128 41,814 31,334 22,652 12,948 18,971 33.68%
Tax -8,664 -7,472 -11,449 -8,464 -6,248 -3,104 -4,039 66.55%
NP 20,624 14,656 30,365 22,870 16,404 9,844 14,932 24.09%
-
NP to SH 19,288 13,176 30,138 21,378 14,824 9,300 14,038 23.66%
-
Tax Rate 29.58% 33.77% 27.38% 27.01% 27.58% 23.97% 21.29% -
Total Cost 242,474 222,936 208,895 184,212 147,270 120,128 111,667 67.92%
-
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 29,784 - - 7,446 - 9,928 -
Div Payout % - 226.05% - - 50.23% - 70.72% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 347,235 348,327 345,001 330,506 325,642 320,529 325,791 4.35%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.84% 6.17% 12.69% 11.04% 10.02% 7.57% 11.79% -
ROE 5.55% 3.78% 8.74% 6.47% 4.55% 2.90% 4.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 53.00 47.86 48.20 41.72 32.97 26.18 25.50 63.08%
EPS 3.88 2.64 6.07 4.31 2.98 1.88 2.83 23.48%
DPS 0.00 6.00 0.00 0.00 1.50 0.00 2.00 -
NAPS 0.6995 0.7017 0.695 0.6658 0.656 0.6457 0.6563 4.35%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.23 43.55 43.86 37.96 30.00 23.83 23.21 63.05%
EPS 3.54 2.42 5.52 3.92 2.72 1.70 2.57 23.87%
DPS 0.00 5.46 0.00 0.00 1.37 0.00 1.82 -
NAPS 0.6365 0.6385 0.6325 0.6059 0.597 0.5876 0.5972 4.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.69 0.655 0.595 0.56 0.56 0.725 0.815 -
P/RPS 1.30 1.37 1.23 1.34 1.70 2.77 3.20 -45.23%
P/EPS 17.76 24.68 9.80 13.00 18.75 38.70 28.82 -27.64%
EY 5.63 4.05 10.20 7.69 5.33 2.58 3.47 38.19%
DY 0.00 9.16 0.00 0.00 2.68 0.00 2.45 -
P/NAPS 0.99 0.93 0.86 0.84 0.85 1.12 1.24 -13.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 -
Price 0.65 0.67 0.595 0.61 0.56 0.51 0.71 -
P/RPS 1.23 1.40 1.23 1.46 1.70 1.95 2.78 -42.02%
P/EPS 16.73 25.24 9.80 14.16 18.75 27.22 25.11 -23.77%
EY 5.98 3.96 10.20 7.06 5.33 3.67 3.98 31.28%
DY 0.00 8.96 0.00 0.00 2.68 0.00 2.82 -
P/NAPS 0.93 0.95 0.86 0.92 0.85 0.79 1.08 -9.51%

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