[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 59.39%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 282,946 254,562 286,012 371,247 310,126 263,098 237,592 12.31%
PBT 40,454 31,546 30,864 48,488 31,658 29,288 22,128 49.34%
Tax -10,682 -8,454 -9,016 -13,518 -7,394 -8,664 -7,472 26.82%
NP 29,772 23,092 21,848 34,970 24,264 20,624 14,656 60.18%
-
NP to SH 28,808 21,796 21,652 34,210 21,462 19,288 13,176 68.21%
-
Tax Rate 26.41% 26.80% 29.21% 27.88% 23.36% 29.58% 33.77% -
Total Cost 253,174 231,470 264,164 336,277 285,862 242,474 222,936 8.82%
-
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,964 - - 29,784 -
Div Payout % - - - 14.51% - - 226.05% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 382,182 371,460 365,950 360,142 353,689 347,235 348,327 6.36%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.52% 9.07% 7.64% 9.42% 7.82% 7.84% 6.17% -
ROE 7.54% 5.87% 5.92% 9.50% 6.07% 5.55% 3.78% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 57.00 51.28 57.62 74.79 62.47 53.00 47.86 12.32%
EPS 5.80 4.40 4.36 6.89 4.32 3.88 2.64 68.75%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 6.00 -
NAPS 0.7699 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 6.36%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 51.82 46.62 52.38 67.99 56.79 48.18 43.51 12.32%
EPS 5.28 3.99 3.97 6.27 3.93 3.53 2.41 68.44%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 5.45 -
NAPS 0.6999 0.6803 0.6702 0.6595 0.6477 0.6359 0.6379 6.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.57 0.505 0.55 0.695 0.605 0.69 0.655 -
P/RPS 1.00 0.98 0.95 0.93 0.97 1.30 1.37 -18.88%
P/EPS 9.82 11.50 12.61 10.08 13.99 17.76 24.68 -45.81%
EY 10.18 8.69 7.93 9.92 7.15 5.63 4.05 84.55%
DY 0.00 0.00 0.00 1.44 0.00 0.00 9.16 -
P/NAPS 0.74 0.67 0.75 0.96 0.85 0.99 0.93 -14.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 -
Price 0.495 0.68 0.545 0.64 0.56 0.65 0.67 -
P/RPS 0.87 1.33 0.95 0.86 0.90 1.23 1.40 -27.11%
P/EPS 8.53 15.49 12.49 9.29 12.95 16.73 25.24 -51.38%
EY 11.72 6.46 8.00 10.77 7.72 5.98 3.96 105.72%
DY 0.00 0.00 0.00 1.56 0.00 0.00 8.96 -
P/NAPS 0.64 0.91 0.74 0.88 0.79 0.93 0.95 -23.09%

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