[IBRACO] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 23.8%
YoY- -26.81%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 82,686 39,751 54,932 96,284 84,929 55,778 71,503 10.16%
PBT 8,343 4,403 8,206 17,602 14,568 8,057 7,716 5.34%
Tax -3,091 -1,303 -2,250 -5,061 -3,785 -1,973 -2,254 23.40%
NP 5,252 3,100 5,956 12,541 10,783 6,084 5,462 -2.57%
-
NP to SH 5,149 2,823 5,576 13,257 10,708 5,485 5,413 -3.27%
-
Tax Rate 37.05% 29.59% 27.42% 28.75% 25.98% 24.49% 29.21% -
Total Cost 77,434 36,651 48,976 83,743 74,146 49,694 66,041 11.18%
-
Net Worth 399,159 393,997 401,095 395,436 382,182 371,460 365,950 5.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 9,928 - - - - -
Div Payout % - - 178.05% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 399,159 393,997 401,095 395,436 382,182 371,460 365,950 5.95%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.35% 7.80% 10.84% 13.03% 12.70% 10.91% 7.64% -
ROE 1.29% 0.72% 1.39% 3.35% 2.80% 1.48% 1.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.66 8.01 11.07 19.40 17.11 11.24 14.40 10.19%
EPS 1.04 0.57 1.12 2.67 2.16 1.10 1.09 -3.07%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7937 0.808 0.7966 0.7699 0.7483 0.7372 5.95%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.14 7.28 10.06 17.63 15.55 10.21 13.09 10.17%
EPS 0.94 0.52 1.02 2.43 1.96 1.00 0.99 -3.39%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.731 0.7215 0.7345 0.7242 0.6999 0.6803 0.6702 5.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.515 0.57 0.63 0.52 0.57 0.505 0.55 -
P/RPS 3.09 7.12 5.69 2.68 3.33 4.49 3.82 -13.17%
P/EPS 49.65 100.23 56.09 19.47 26.42 45.70 50.44 -1.04%
EY 2.01 1.00 1.78 5.14 3.78 2.19 1.98 1.00%
DY 0.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.78 0.65 0.74 0.67 0.75 -10.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 21/08/20 25/06/20 -
Price 0.55 0.51 0.60 0.58 0.495 0.68 0.545 -
P/RPS 3.30 6.37 5.42 2.99 2.89 6.05 3.78 -8.64%
P/EPS 53.02 89.68 53.42 21.72 22.95 61.54 49.98 4.01%
EY 1.89 1.12 1.87 4.60 4.36 1.62 2.00 -3.69%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.74 0.73 0.64 0.91 0.74 -5.47%

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