[IBRACO] QoQ Cumulative 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- 85.64%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 286,453 168,603 79,193 272,027 189,579 127,783 57,052 192.92%
PBT 49,712 32,161 14,105 43,525 23,361 14,901 6,272 297.02%
Tax -13,227 -8,511 -3,714 -12,431 -6,286 -4,578 -1,547 317.58%
NP 36,485 23,650 10,391 31,094 17,075 10,323 4,725 290.18%
-
NP to SH 36,144 23,681 10,428 30,411 16,382 9,765 4,486 301.39%
-
Tax Rate 26.61% 26.46% 26.33% 28.56% 26.91% 30.72% 24.67% -
Total Cost 249,968 144,953 68,802 240,933 172,504 117,460 52,327 183.37%
-
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 10,920 10,920 10,920 - - - 10,920 0.00%
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 7.57% 5.09% 2.31% 6.73% 3.74% 2.26% 1.03% -
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 52.46 30.88 14.50 49.82 34.72 23.40 10.45 192.89%
EPS 6.62 4.34 1.91 5.57 3.00 1.79 0.82 301.92%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 2.00 0.00%
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 52.46 30.88 14.50 49.82 34.72 23.40 10.45 192.89%
EPS 6.62 4.34 1.91 5.57 3.00 1.79 0.82 301.92%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 2.00 0.00%
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 1.12 1.78 3.90 1.19 1.53 2.31 5.60 -65.76%
P/EPS 8.84 12.68 29.59 10.68 17.67 30.20 71.21 -75.08%
EY 11.31 7.89 3.38 9.36 5.66 3.31 1.40 302.10%
DY 3.42 3.64 3.54 0.00 0.00 0.00 3.42 0.00%
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 1.84 1.94 3.90 1.16 1.32 2.31 5.74 -53.12%
P/EPS 14.58 13.84 29.59 10.41 15.33 30.20 73.03 -65.80%
EY 6.86 7.23 3.38 9.60 6.52 3.31 1.37 192.39%
DY 2.07 3.33 3.54 0.00 0.00 0.00 3.33 -27.14%
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