[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 39.23%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 381,937 337,206 316,772 272,027 252,772 255,566 228,208 40.91%
PBT 66,282 64,322 56,420 43,525 31,148 29,802 25,088 90.99%
Tax -17,636 -17,022 -14,856 -12,431 -8,381 -9,156 -6,188 100.88%
NP 48,646 47,300 41,564 31,094 22,766 20,646 18,900 87.70%
-
NP to SH 48,192 47,362 41,712 30,411 21,842 19,530 17,944 93.09%
-
Tax Rate 26.61% 26.46% 26.33% 28.56% 26.91% 30.72% 24.67% -
Total Cost 333,290 289,906 275,208 240,933 230,005 234,920 209,308 36.32%
-
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,561 21,841 43,683 - - - 43,683 -51.89%
Div Payout % 30.22% 46.12% 104.73% - - - 243.44% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.74% 14.03% 13.12% 11.43% 9.01% 8.08% 8.28% -
ROE 10.09% 10.19% 9.23% 6.73% 4.99% 4.53% 4.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 69.95 61.75 58.01 49.82 46.29 46.80 41.79 40.93%
EPS 8.83 8.68 7.64 5.57 4.00 3.58 3.28 93.40%
DPS 2.67 4.00 8.00 0.00 0.00 0.00 8.00 -51.85%
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 69.95 61.75 58.01 49.82 46.29 46.80 41.79 40.93%
EPS 8.83 8.68 7.64 5.57 4.00 3.58 3.28 93.40%
DPS 2.67 4.00 8.00 0.00 0.00 0.00 8.00 -51.85%
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.585 0.55 0.565 0.595 0.53 0.54 0.585 -
P/RPS 0.84 0.89 0.97 1.19 1.14 1.15 1.40 -28.84%
P/EPS 6.63 6.34 7.40 10.68 13.25 15.10 17.80 -48.20%
EY 15.09 15.77 13.52 9.36 7.55 6.62 5.62 93.06%
DY 4.56 7.27 14.16 0.00 0.00 0.00 13.68 -51.89%
P/NAPS 0.67 0.65 0.68 0.72 0.66 0.68 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 -
Price 0.965 0.60 0.565 0.58 0.46 0.54 0.60 -
P/RPS 1.38 0.97 0.97 1.16 0.99 1.15 1.44 -2.79%
P/EPS 10.93 6.92 7.40 10.41 11.50 15.10 18.26 -28.95%
EY 9.15 14.46 13.52 9.60 8.70 6.62 5.48 40.69%
DY 2.76 6.67 14.16 0.00 0.00 0.00 13.33 -64.96%
P/NAPS 1.10 0.70 0.68 0.70 0.57 0.68 0.75 29.05%

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