[IBRACO] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -57.94%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 96,001 82,686 39,751 54,932 96,284 84,929 55,778 43.47%
PBT 11,363 8,343 4,403 8,206 17,602 14,568 8,057 25.68%
Tax -2,202 -3,091 -1,303 -2,250 -5,061 -3,785 -1,973 7.57%
NP 9,161 5,252 3,100 5,956 12,541 10,783 6,084 31.27%
-
NP to SH 9,675 5,149 2,823 5,576 13,257 10,708 5,485 45.83%
-
Tax Rate 19.38% 37.05% 29.59% 27.42% 28.75% 25.98% 24.49% -
Total Cost 86,840 77,434 36,651 48,976 83,743 74,146 49,694 44.93%
-
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,920 - - 9,928 - - - -
Div Payout % 112.88% - - 178.05% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 432,468 399,159 393,997 401,095 395,436 382,182 371,460 10.63%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.54% 6.35% 7.80% 10.84% 13.03% 12.70% 10.91% -
ROE 2.24% 1.29% 0.72% 1.39% 3.35% 2.80% 1.48% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.58 16.66 8.01 11.07 19.40 17.11 11.24 34.63%
EPS 1.77 1.04 0.57 1.12 2.67 2.16 1.10 37.19%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.792 0.8041 0.7937 0.808 0.7966 0.7699 0.7483 3.84%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.58 15.14 7.28 10.06 17.63 15.55 10.21 43.51%
EPS 1.77 0.94 0.52 1.02 2.43 1.96 1.00 46.17%
DPS 2.00 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.792 0.731 0.7215 0.7345 0.7242 0.6999 0.6803 10.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.59 0.515 0.57 0.63 0.52 0.57 0.505 -
P/RPS 3.36 3.09 7.12 5.69 2.68 3.33 4.49 -17.53%
P/EPS 33.30 49.65 100.23 56.09 19.47 26.42 45.70 -18.97%
EY 3.00 2.01 1.00 1.78 5.14 3.78 2.19 23.27%
DY 3.39 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.72 0.78 0.65 0.74 0.67 6.82%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 20/11/20 21/08/20 -
Price 0.58 0.55 0.51 0.60 0.58 0.495 0.68 -
P/RPS 3.30 3.30 6.37 5.42 2.99 2.89 6.05 -33.16%
P/EPS 32.73 53.02 89.68 53.42 21.72 22.95 61.54 -34.28%
EY 3.05 1.89 1.12 1.87 4.60 4.36 1.62 52.29%
DY 3.45 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.64 0.74 0.73 0.64 0.91 -13.63%

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