[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.56%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 252,772 255,566 228,208 273,370 236,492 189,366 219,728 9.78%
PBT 31,148 29,802 25,088 32,315 27,936 25,218 32,824 -3.43%
Tax -8,381 -9,156 -6,188 -8,846 -8,858 -7,106 -9,000 -4.63%
NP 22,766 20,646 18,900 23,469 19,077 18,112 23,824 -2.98%
-
NP to SH 21,842 19,530 17,944 23,223 18,064 16,798 22,304 -1.38%
-
Tax Rate 26.91% 30.72% 24.67% 27.37% 31.71% 28.18% 27.42% -
Total Cost 230,005 234,920 209,308 249,901 217,414 171,254 195,904 11.28%
-
Net Worth 438,147 431,540 437,164 432,468 399,159 393,997 401,095 6.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 43,683 10,920 - - 39,712 -
Div Payout % - - 243.44% 47.03% - - 178.05% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 438,147 431,540 437,164 432,468 399,159 393,997 401,095 6.06%
NOSH 546,046 546,046 546,046 546,046 496,405 496,405 496,405 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.01% 8.08% 8.28% 8.59% 8.07% 9.56% 10.84% -
ROE 4.99% 4.53% 4.10% 5.37% 4.53% 4.26% 5.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.29 46.80 41.79 50.06 47.64 38.15 44.26 3.03%
EPS 4.00 3.58 3.28 4.25 3.64 3.38 4.48 -7.27%
DPS 0.00 0.00 8.00 2.00 0.00 0.00 8.00 -
NAPS 0.8024 0.7903 0.8006 0.792 0.8041 0.7937 0.808 -0.46%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.29 46.80 41.79 50.06 43.31 34.68 40.24 9.77%
EPS 4.00 3.58 3.28 4.25 3.31 3.08 4.08 -1.31%
DPS 0.00 0.00 8.00 2.00 0.00 0.00 7.27 -
NAPS 0.8024 0.7903 0.8006 0.792 0.731 0.7215 0.7345 6.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.53 0.54 0.585 0.59 0.515 0.57 0.63 -
P/RPS 1.14 1.15 1.40 1.18 1.08 1.49 1.42 -13.60%
P/EPS 13.25 15.10 17.80 13.87 14.15 16.84 14.02 -3.69%
EY 7.55 6.62 5.62 7.21 7.07 5.94 7.13 3.88%
DY 0.00 0.00 13.68 3.39 0.00 0.00 12.70 -
P/NAPS 0.66 0.68 0.73 0.74 0.64 0.72 0.78 -10.53%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 -
Price 0.46 0.54 0.60 0.58 0.55 0.51 0.60 -
P/RPS 0.99 1.15 1.44 1.16 1.15 1.34 1.36 -19.06%
P/EPS 11.50 15.10 18.26 13.64 15.11 15.07 13.35 -9.45%
EY 8.70 6.62 5.48 7.33 6.62 6.64 7.49 10.48%
DY 0.00 0.00 13.33 3.45 0.00 0.00 13.33 -
P/NAPS 0.57 0.68 0.75 0.73 0.68 0.64 0.74 -15.95%

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