[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 52.63%
YoY- 120.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 174,570 80,140 391,871 286,453 168,603 79,193 272,027 -25.62%
PBT 18,086 8,795 62,726 49,712 32,161 14,105 43,525 -44.34%
Tax -5,964 -3,183 -17,379 -13,227 -8,511 -3,714 -12,431 -38.74%
NP 12,122 5,612 45,347 36,485 23,650 10,391 31,094 -46.66%
-
NP to SH 11,534 5,296 46,038 36,144 23,681 10,428 30,411 -47.63%
-
Tax Rate 32.98% 36.19% 27.71% 26.61% 26.46% 26.33% 28.56% -
Total Cost 162,448 74,528 346,524 249,968 144,953 68,802 240,933 -23.12%
-
Net Worth 490,622 484,397 478,063 477,408 464,958 451,689 452,180 5.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,920 - 19,111 10,920 10,920 10,920 - -
Div Payout % 94.68% - 41.51% 30.22% 46.12% 104.73% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 490,622 484,397 478,063 477,408 464,958 451,689 452,180 5.59%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.94% 7.00% 11.57% 12.74% 14.03% 13.12% 11.43% -
ROE 2.35% 1.09% 9.63% 7.57% 5.09% 2.31% 6.73% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 31.97 14.68 71.77 52.46 30.88 14.50 49.82 -25.62%
EPS 2.11 0.97 8.43 6.62 4.34 1.91 5.57 -47.67%
DPS 2.00 0.00 3.50 2.00 2.00 2.00 0.00 -
NAPS 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 0.8281 5.59%
Adjusted Per Share Value based on latest NOSH - 546,046
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 31.97 14.68 71.77 52.46 30.88 14.50 49.82 -25.62%
EPS 2.11 0.97 8.43 6.62 4.34 1.91 5.57 -47.67%
DPS 2.00 0.00 3.50 2.00 2.00 2.00 0.00 -
NAPS 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 0.8281 5.59%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.12 0.915 0.80 0.585 0.55 0.565 0.595 -
P/RPS 3.50 6.23 1.11 1.12 1.78 3.90 1.19 105.41%
P/EPS 53.02 94.34 9.49 8.84 12.68 29.59 10.68 191.29%
EY 1.89 1.06 10.54 11.31 7.89 3.38 9.36 -65.61%
DY 1.79 0.00 4.38 3.42 3.64 3.54 0.00 -
P/NAPS 1.25 1.03 0.91 0.67 0.65 0.68 0.72 44.49%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 28/02/24 24/11/23 25/08/23 26/05/23 24/02/23 -
Price 1.14 1.10 0.93 0.965 0.60 0.565 0.58 -
P/RPS 3.57 7.50 1.30 1.84 1.94 3.90 1.16 111.72%
P/EPS 53.97 113.42 11.03 14.58 13.84 29.59 10.41 199.84%
EY 1.85 0.88 9.07 6.86 7.23 3.38 9.60 -66.67%
DY 1.75 0.00 3.76 2.07 3.33 3.54 0.00 -
P/NAPS 1.27 1.24 1.06 1.10 0.70 0.68 0.70 48.80%

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