[IBRACO] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.64%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 138,652 101,046 72,151 59,398 83,948 73,475 49,344 98.75%
PBT 24,744 9,100 9,112 5,532 18,313 12,175 8,089 110.29%
Tax -7,972 -1,214 -2,464 -1,868 -5,101 -3,224 -2,348 125.39%
NP 16,772 7,886 6,648 3,664 13,212 8,951 5,741 103.96%
-
NP to SH 18,113 6,453 6,350 3,294 14,104 8,622 5,087 132.63%
-
Tax Rate 32.22% 13.34% 27.04% 33.77% 27.85% 26.48% 29.03% -
Total Cost 121,880 93,160 65,503 55,734 70,736 64,524 43,603 98.06%
-
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,964 - - 7,446 - - 3,723 21.07%
Div Payout % 27.41% - - 226.05% - - 73.19% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 360,142 353,689 347,235 348,327 345,001 330,506 325,642 6.92%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.10% 7.80% 9.21% 6.17% 15.74% 12.18% 11.63% -
ROE 5.03% 1.82% 1.83% 0.95% 4.09% 2.61% 1.56% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.93 20.36 14.53 11.97 16.91 14.80 9.94 98.74%
EPS 3.65 1.30 1.28 0.66 2.84 1.74 1.02 133.41%
DPS 1.00 0.00 0.00 1.50 0.00 0.00 0.75 21.07%
NAPS 0.7255 0.7125 0.6995 0.7017 0.695 0.6658 0.656 6.92%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.39 18.51 13.21 10.88 15.37 13.46 9.04 98.69%
EPS 3.32 1.18 1.16 0.60 2.58 1.58 0.93 133.03%
DPS 0.91 0.00 0.00 1.36 0.00 0.00 0.68 21.37%
NAPS 0.6595 0.6477 0.6359 0.6379 0.6318 0.6053 0.5964 6.91%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.695 0.605 0.69 0.655 0.595 0.56 0.56 -
P/RPS 2.49 2.97 4.75 5.47 3.52 3.78 5.63 -41.86%
P/EPS 19.05 46.54 53.94 98.71 20.94 32.24 54.65 -50.37%
EY 5.25 2.15 1.85 1.01 4.78 3.10 1.83 101.51%
DY 1.44 0.00 0.00 2.29 0.00 0.00 1.34 4.90%
P/NAPS 0.96 0.85 0.99 0.93 0.86 0.84 0.85 8.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 14/11/19 23/08/19 24/05/19 22/02/19 23/11/18 24/08/18 -
Price 0.64 0.56 0.65 0.67 0.595 0.61 0.56 -
P/RPS 2.29 2.75 4.47 5.60 3.52 4.12 5.63 -45.01%
P/EPS 17.54 43.08 50.81 100.97 20.94 35.12 54.65 -53.02%
EY 5.70 2.32 1.97 0.99 4.78 2.85 1.83 112.83%
DY 1.56 0.00 0.00 2.24 0.00 0.00 1.34 10.63%
P/NAPS 0.88 0.79 0.93 0.95 0.86 0.92 0.85 2.33%

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