[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -33.75%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 239,260 207,082 163,674 129,972 126,599 92,745 82,802 102.47%
PBT 41,814 31,334 22,652 12,948 18,971 17,164 15,658 92.13%
Tax -11,449 -8,464 -6,248 -3,104 -4,039 -2,792 -1,612 268.17%
NP 30,365 22,870 16,404 9,844 14,932 14,372 14,046 66.95%
-
NP to SH 30,138 21,378 14,824 9,300 14,038 12,744 12,704 77.59%
-
Tax Rate 27.38% 27.01% 27.58% 23.97% 21.29% 16.27% 10.30% -
Total Cost 208,895 184,212 147,270 120,128 111,667 78,373 68,756 109.34%
-
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 7,446 - 9,928 - - -
Div Payout % - - 50.23% - 70.72% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 345,001 330,506 325,642 320,529 325,791 331,202 328,025 3.41%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.69% 11.04% 10.02% 7.57% 11.79% 15.50% 16.96% -
ROE 8.74% 6.47% 4.55% 2.90% 4.31% 3.85% 3.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.20 41.72 32.97 26.18 25.50 18.68 16.68 102.48%
EPS 6.07 4.31 2.98 1.88 2.83 2.57 2.56 77.53%
DPS 0.00 0.00 1.50 0.00 2.00 0.00 0.00 -
NAPS 0.695 0.6658 0.656 0.6457 0.6563 0.6672 0.6608 3.41%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.86 37.96 30.00 23.83 23.21 17.00 15.18 102.46%
EPS 5.52 3.92 2.72 1.70 2.57 2.34 2.33 77.43%
DPS 0.00 0.00 1.37 0.00 1.82 0.00 0.00 -
NAPS 0.6325 0.6059 0.597 0.5876 0.5972 0.6072 0.6013 3.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.595 0.56 0.56 0.725 0.815 0.915 0.81 -
P/RPS 1.23 1.34 1.70 2.77 3.20 4.90 4.86 -59.88%
P/EPS 9.80 13.00 18.75 38.70 28.82 35.64 31.65 -54.13%
EY 10.20 7.69 5.33 2.58 3.47 2.81 3.16 117.94%
DY 0.00 0.00 2.68 0.00 2.45 0.00 0.00 -
P/NAPS 0.86 0.84 0.85 1.12 1.24 1.37 1.23 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 -
Price 0.595 0.61 0.56 0.51 0.71 0.88 0.89 -
P/RPS 1.23 1.46 1.70 1.95 2.78 4.71 5.34 -62.32%
P/EPS 9.80 14.16 18.75 27.22 25.11 34.28 34.78 -56.92%
EY 10.20 7.06 5.33 3.67 3.98 2.92 2.88 131.81%
DY 0.00 0.00 2.68 0.00 2.82 0.00 0.00 -
P/NAPS 0.86 0.92 0.85 0.79 1.08 1.32 1.35 -25.90%

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