[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 66.91%
YoY- 0.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 127,281 71,503 371,247 232,595 131,549 59,398 239,260 -34.37%
PBT 15,773 7,716 48,488 23,744 14,644 5,532 41,814 -47.82%
Tax -4,227 -2,254 -13,518 -5,546 -4,332 -1,868 -11,449 -48.56%
NP 11,546 5,462 34,970 18,198 10,312 3,664 30,365 -47.54%
-
NP to SH 10,898 5,413 34,210 16,097 9,644 3,294 30,138 -49.27%
-
Tax Rate 26.80% 29.21% 27.88% 23.36% 29.58% 33.77% 27.38% -
Total Cost 115,735 66,041 336,277 214,397 121,237 55,734 208,895 -32.56%
-
Net Worth 371,460 365,950 360,142 353,689 347,235 348,327 345,001 5.05%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,964 - - 7,446 - -
Div Payout % - - 14.51% - - 226.05% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 371,460 365,950 360,142 353,689 347,235 348,327 345,001 5.05%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.07% 7.64% 9.42% 7.82% 7.84% 6.17% 12.69% -
ROE 2.93% 1.48% 9.50% 4.55% 2.78% 0.95% 8.74% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.64 14.40 74.79 46.86 26.50 11.97 48.20 -34.37%
EPS 2.20 1.09 6.89 3.24 1.94 0.66 6.07 -49.19%
DPS 0.00 0.00 1.00 0.00 0.00 1.50 0.00 -
NAPS 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 0.695 5.05%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.33 13.11 68.06 42.64 24.12 10.89 43.86 -34.37%
EPS 2.00 0.99 6.27 2.95 1.77 0.60 5.52 -49.20%
DPS 0.00 0.00 0.91 0.00 0.00 1.37 0.00 -
NAPS 0.681 0.6709 0.6602 0.6484 0.6365 0.6385 0.6325 5.05%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.505 0.55 0.695 0.605 0.69 0.655 0.595 -
P/RPS 1.97 3.82 0.93 1.29 2.60 5.47 1.23 36.93%
P/EPS 23.00 50.44 10.08 18.66 35.52 98.71 9.80 76.69%
EY 4.35 1.98 9.92 5.36 2.82 1.01 10.20 -43.37%
DY 0.00 0.00 1.44 0.00 0.00 2.29 0.00 -
P/NAPS 0.67 0.75 0.96 0.85 0.99 0.93 0.86 -15.34%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 22/02/19 -
Price 0.68 0.545 0.64 0.56 0.65 0.67 0.595 -
P/RPS 2.65 3.78 0.86 1.20 2.45 5.60 1.23 66.88%
P/EPS 30.97 49.98 9.29 17.27 33.46 100.97 9.80 115.50%
EY 3.23 2.00 10.77 5.79 2.99 0.99 10.20 -53.57%
DY 0.00 0.00 1.56 0.00 0.00 2.24 0.00 -
P/NAPS 0.91 0.74 0.88 0.79 0.93 0.95 0.86 3.84%

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