[IBRACO] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 17.68%
YoY- 87.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 79,193 82,448 61,796 70,731 57,052 96,001 82,686 -2.83%
PBT 14,105 20,164 8,460 8,629 6,272 11,363 8,343 41.96%
Tax -3,714 -6,145 -1,708 -3,031 -1,547 -2,202 -3,091 13.03%
NP 10,391 14,019 6,752 5,598 4,725 9,161 5,252 57.66%
-
NP to SH 10,428 14,029 6,617 5,279 4,486 9,675 5,149 60.14%
-
Tax Rate 26.33% 30.48% 20.19% 35.13% 24.67% 19.38% 37.05% -
Total Cost 68,802 68,429 55,044 65,133 52,327 86,840 77,434 -7.58%
-
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 10,920 - - - 10,920 10,920 - -
Div Payout % 104.73% - - - 243.44% 112.88% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 451,689 452,180 438,147 431,540 437,164 432,468 399,159 8.59%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 496,405 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.12% 17.00% 10.93% 7.91% 8.28% 9.54% 6.35% -
ROE 2.31% 3.10% 1.51% 1.22% 1.03% 2.24% 1.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.50 15.10 11.32 12.95 10.45 17.58 16.66 -8.84%
EPS 1.91 2.57 1.21 0.97 0.82 1.77 1.04 50.02%
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 1.90%
Adjusted Per Share Value based on latest NOSH - 546,046
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.50 15.10 11.32 12.95 10.45 17.58 15.14 -2.84%
EPS 1.91 2.57 1.21 0.97 0.82 1.77 0.94 60.49%
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.8272 0.8281 0.8024 0.7903 0.8006 0.792 0.731 8.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.565 0.595 0.53 0.54 0.585 0.59 0.515 -
P/RPS 3.90 3.94 4.68 4.17 5.60 3.36 3.09 16.80%
P/EPS 29.59 23.16 43.74 55.86 71.21 33.30 49.65 -29.20%
EY 3.38 4.32 2.29 1.79 1.40 3.00 2.01 41.45%
DY 3.54 0.00 0.00 0.00 3.42 3.39 0.00 -
P/NAPS 0.68 0.72 0.66 0.68 0.73 0.74 0.64 4.12%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 -
Price 0.565 0.58 0.46 0.54 0.60 0.58 0.55 -
P/RPS 3.90 3.84 4.06 4.17 5.74 3.30 3.30 11.79%
P/EPS 29.59 22.58 37.96 55.86 73.03 32.73 53.02 -32.23%
EY 3.38 4.43 2.63 1.79 1.37 3.05 1.89 47.38%
DY 3.54 0.00 0.00 0.00 3.33 3.45 0.00 -
P/NAPS 0.68 0.70 0.57 0.68 0.75 0.73 0.68 0.00%

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