[IBRACO] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -53.63%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 82,448 61,796 70,731 57,052 96,001 82,686 39,751 62.42%
PBT 20,164 8,460 8,629 6,272 11,363 8,343 4,403 175.00%
Tax -6,145 -1,708 -3,031 -1,547 -2,202 -3,091 -1,303 180.43%
NP 14,019 6,752 5,598 4,725 9,161 5,252 3,100 172.71%
-
NP to SH 14,029 6,617 5,279 4,486 9,675 5,149 2,823 190.36%
-
Tax Rate 30.48% 20.19% 35.13% 24.67% 19.38% 37.05% 29.59% -
Total Cost 68,429 55,044 65,133 52,327 86,840 77,434 36,651 51.45%
-
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 10,920 10,920 - - -
Div Payout % - - - 243.44% 112.88% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 452,180 438,147 431,540 437,164 432,468 399,159 393,997 9.58%
NOSH 546,046 546,046 546,046 546,046 546,046 496,405 496,405 6.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.00% 10.93% 7.91% 8.28% 9.54% 6.35% 7.80% -
ROE 3.10% 1.51% 1.22% 1.03% 2.24% 1.29% 0.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.10 11.32 12.95 10.45 17.58 16.66 8.01 52.42%
EPS 2.57 1.21 0.97 0.82 1.77 1.04 0.57 172.17%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.8041 0.7937 2.86%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.10 11.32 12.95 10.45 17.58 15.14 7.28 62.42%
EPS 2.57 1.21 0.97 0.82 1.77 0.94 0.52 189.30%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.8281 0.8024 0.7903 0.8006 0.792 0.731 0.7215 9.59%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.595 0.53 0.54 0.585 0.59 0.515 0.57 -
P/RPS 3.94 4.68 4.17 5.60 3.36 3.09 7.12 -32.52%
P/EPS 23.16 43.74 55.86 71.21 33.30 49.65 100.23 -62.24%
EY 4.32 2.29 1.79 1.40 3.00 2.01 1.00 164.54%
DY 0.00 0.00 0.00 3.42 3.39 0.00 0.00 -
P/NAPS 0.72 0.66 0.68 0.73 0.74 0.64 0.72 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 24/08/22 27/05/22 25/02/22 26/11/21 27/08/21 -
Price 0.58 0.46 0.54 0.60 0.58 0.55 0.51 -
P/RPS 3.84 4.06 4.17 5.74 3.30 3.30 6.37 -28.57%
P/EPS 22.58 37.96 55.86 73.03 32.73 53.02 89.68 -60.02%
EY 4.43 2.63 1.79 1.37 3.05 1.89 1.12 149.48%
DY 0.00 0.00 0.00 3.33 3.45 0.00 0.00 -
P/NAPS 0.70 0.57 0.68 0.75 0.73 0.68 0.64 6.13%

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