[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -84.01%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 273,370 177,369 94,683 54,932 308,494 212,210 127,281 66.23%
PBT 32,315 20,952 12,609 8,206 47,943 30,341 15,773 61.09%
Tax -8,846 -6,644 -3,553 -2,250 -13,073 -8,012 -4,227 63.39%
NP 23,469 14,308 9,056 5,956 34,870 22,329 11,546 60.25%
-
NP to SH 23,223 13,548 8,399 5,576 34,863 21,606 10,898 65.36%
-
Tax Rate 27.37% 31.71% 28.18% 27.42% 27.27% 26.41% 26.80% -
Total Cost 249,901 163,061 85,627 48,976 273,624 189,881 115,735 66.82%
-
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,920 - - 9,928 - - - -
Div Payout % 47.03% - - 178.05% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.59% 8.07% 9.56% 10.84% 11.30% 10.52% 9.07% -
ROE 5.37% 3.39% 2.13% 1.39% 8.82% 5.65% 2.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.06 35.73 19.07 11.07 62.15 42.75 25.64 56.02%
EPS 4.25 2.73 1.69 1.12 7.02 4.35 2.20 54.92%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.792 0.8041 0.7937 0.808 0.7966 0.7699 0.7483 3.84%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.06 32.48 17.34 10.06 56.50 38.86 23.31 66.22%
EPS 4.25 2.48 1.54 1.02 6.38 3.96 2.00 65.06%
DPS 2.00 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.792 0.731 0.7215 0.7345 0.7242 0.6999 0.6803 10.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.59 0.515 0.57 0.63 0.52 0.57 0.505 -
P/RPS 1.18 1.44 2.99 5.69 0.84 1.33 1.97 -28.87%
P/EPS 13.87 18.87 33.69 56.09 7.40 13.10 23.00 -28.55%
EY 7.21 5.30 2.97 1.78 13.51 7.64 4.35 39.92%
DY 3.39 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.72 0.78 0.65 0.74 0.67 6.82%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 21/08/20 -
Price 0.58 0.55 0.51 0.60 0.58 0.495 0.68 -
P/RPS 1.16 1.54 2.67 5.42 0.93 1.16 2.65 -42.26%
P/EPS 13.64 20.15 30.14 53.42 8.26 11.37 30.97 -42.02%
EY 7.33 4.96 3.32 1.87 12.11 8.79 3.23 72.43%
DY 3.45 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.64 0.74 0.73 0.64 0.91 -13.63%

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