[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -65.71%
YoY- 132.46%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 391,871 286,453 168,603 79,193 272,027 189,579 127,783 110.64%
PBT 62,726 49,712 32,161 14,105 43,525 23,361 14,901 160.02%
Tax -17,379 -13,227 -8,511 -3,714 -12,431 -6,286 -4,578 142.76%
NP 45,347 36,485 23,650 10,391 31,094 17,075 10,323 167.50%
-
NP to SH 46,038 36,144 23,681 10,428 30,411 16,382 9,765 180.37%
-
Tax Rate 27.71% 26.61% 26.46% 26.33% 28.56% 26.91% 30.72% -
Total Cost 346,524 249,968 144,953 68,802 240,933 172,504 117,460 105.29%
-
Net Worth 478,063 477,408 464,958 451,689 452,180 438,147 431,540 7.04%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 19,111 10,920 10,920 10,920 - - - -
Div Payout % 41.51% 30.22% 46.12% 104.73% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 478,063 477,408 464,958 451,689 452,180 438,147 431,540 7.04%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.57% 12.74% 14.03% 13.12% 11.43% 9.01% 8.08% -
ROE 9.63% 7.57% 5.09% 2.31% 6.73% 3.74% 2.26% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 71.77 52.46 30.88 14.50 49.82 34.72 23.40 110.66%
EPS 8.43 6.62 4.34 1.91 5.57 3.00 1.79 180.17%
DPS 3.50 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 7.04%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 71.77 52.46 30.88 14.50 49.82 34.72 23.40 110.66%
EPS 8.43 6.62 4.34 1.91 5.57 3.00 1.79 180.17%
DPS 3.50 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 7.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.80 0.585 0.55 0.565 0.595 0.53 0.54 -
P/RPS 1.11 1.12 1.78 3.90 1.19 1.53 2.31 -38.56%
P/EPS 9.49 8.84 12.68 29.59 10.68 17.67 30.20 -53.68%
EY 10.54 11.31 7.89 3.38 9.36 5.66 3.31 115.98%
DY 4.38 3.42 3.64 3.54 0.00 0.00 0.00 -
P/NAPS 0.91 0.67 0.65 0.68 0.72 0.66 0.68 21.37%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 -
Price 0.93 0.965 0.60 0.565 0.58 0.46 0.54 -
P/RPS 1.30 1.84 1.94 3.90 1.16 1.32 2.31 -31.76%
P/EPS 11.03 14.58 13.84 29.59 10.41 15.33 30.20 -48.81%
EY 9.07 6.86 7.23 3.38 9.60 6.52 3.31 95.45%
DY 3.76 2.07 3.33 3.54 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.70 0.68 0.70 0.57 0.68 34.33%

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