[IBRACO] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -49.37%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 57,052 96,001 82,686 39,751 54,932 96,284 84,929 -23.31%
PBT 6,272 11,363 8,343 4,403 8,206 17,602 14,568 -43.01%
Tax -1,547 -2,202 -3,091 -1,303 -2,250 -5,061 -3,785 -44.95%
NP 4,725 9,161 5,252 3,100 5,956 12,541 10,783 -42.33%
-
NP to SH 4,486 9,675 5,149 2,823 5,576 13,257 10,708 -44.04%
-
Tax Rate 24.67% 19.38% 37.05% 29.59% 27.42% 28.75% 25.98% -
Total Cost 52,327 86,840 77,434 36,651 48,976 83,743 74,146 -20.74%
-
Net Worth 437,164 432,468 399,159 393,997 401,095 395,436 382,182 9.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 10,920 10,920 - - 9,928 - - -
Div Payout % 243.44% 112.88% - - 178.05% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 437,164 432,468 399,159 393,997 401,095 395,436 382,182 9.38%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.28% 9.54% 6.35% 7.80% 10.84% 13.03% 12.70% -
ROE 1.03% 2.24% 1.29% 0.72% 1.39% 3.35% 2.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.45 17.58 16.66 8.01 11.07 19.40 17.11 -28.03%
EPS 0.82 1.77 1.04 0.57 1.12 2.67 2.16 -47.60%
DPS 2.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.8006 0.792 0.8041 0.7937 0.808 0.7966 0.7699 2.64%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.45 17.58 15.14 7.28 10.06 17.63 15.55 -23.29%
EPS 0.82 1.77 0.94 0.52 1.02 2.43 1.96 -44.09%
DPS 2.00 2.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.8006 0.792 0.731 0.7215 0.7345 0.7242 0.6999 9.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.59 0.515 0.57 0.63 0.52 0.57 -
P/RPS 5.60 3.36 3.09 7.12 5.69 2.68 3.33 41.45%
P/EPS 71.21 33.30 49.65 100.23 56.09 19.47 26.42 93.79%
EY 1.40 3.00 2.01 1.00 1.78 5.14 3.78 -48.45%
DY 3.42 3.39 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.73 0.74 0.64 0.72 0.78 0.65 0.74 -0.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 -
Price 0.60 0.58 0.55 0.51 0.60 0.58 0.495 -
P/RPS 5.74 3.30 3.30 6.37 5.42 2.99 2.89 58.07%
P/EPS 73.03 32.73 53.02 89.68 53.42 21.72 22.95 116.49%
EY 1.37 3.05 1.89 1.12 1.87 4.60 4.36 -53.81%
DY 3.33 3.45 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.75 0.73 0.68 0.64 0.74 0.73 0.64 11.16%

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