[IBRACO] QoQ Cumulative 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- 71.41%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 189,579 127,783 57,052 273,370 177,369 94,683 54,932 128.20%
PBT 23,361 14,901 6,272 32,315 20,952 12,609 8,206 100.73%
Tax -6,286 -4,578 -1,547 -8,846 -6,644 -3,553 -2,250 98.23%
NP 17,075 10,323 4,725 23,469 14,308 9,056 5,956 101.67%
-
NP to SH 16,382 9,765 4,486 23,223 13,548 8,399 5,576 104.99%
-
Tax Rate 26.91% 30.72% 24.67% 27.37% 31.71% 28.18% 27.42% -
Total Cost 172,504 117,460 52,327 249,901 163,061 85,627 48,976 131.31%
-
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 - - 10,920 10,920 - - 9,928 -
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 3.74% 2.26% 1.03% 5.37% 3.39% 2.13% 1.39% -
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 34.72 23.40 10.45 50.06 35.73 19.07 11.07 114.11%
EPS 3.00 1.79 0.82 4.25 2.73 1.69 1.12 92.75%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.00 -
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 34.72 23.40 10.45 50.06 32.48 17.34 10.06 128.20%
EPS 3.00 1.79 0.82 4.25 2.48 1.54 1.02 105.14%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 1.82 -
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 1.53 2.31 5.60 1.18 1.44 2.99 5.69 -58.30%
P/EPS 17.67 30.20 71.21 13.87 18.87 33.69 56.09 -53.66%
EY 5.66 3.31 1.40 7.21 5.30 2.97 1.78 116.08%
DY 0.00 0.00 3.42 3.39 0.00 0.00 3.17 -
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 1.32 2.31 5.74 1.16 1.54 2.67 5.42 -60.96%
P/EPS 15.33 30.20 73.03 13.64 20.15 30.14 53.42 -56.45%
EY 6.52 3.31 1.37 7.33 4.96 3.32 1.87 129.75%
DY 0.00 0.00 3.33 3.45 0.00 0.00 3.33 -
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