[IBRACO] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -25.67%
YoY- 132.46%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 105,418 117,850 89,410 79,193 82,448 61,796 70,731 30.38%
PBT 13,014 17,551 18,056 14,105 20,164 8,460 8,629 31.41%
Tax -4,152 -4,716 -4,797 -3,714 -6,145 -1,708 -3,031 23.27%
NP 8,862 12,835 13,259 10,391 14,019 6,752 5,598 35.71%
-
NP to SH 9,894 12,463 13,253 10,428 14,029 6,617 5,279 51.83%
-
Tax Rate 31.90% 26.87% 26.57% 26.33% 30.48% 20.19% 35.13% -
Total Cost 96,556 105,015 76,151 68,802 68,429 55,044 65,133 29.91%
-
Net Worth 478,063 477,408 464,958 451,689 452,180 438,147 431,540 7.04%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,190 - - 10,920 - - - -
Div Payout % 82.78% - - 104.73% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 478,063 477,408 464,958 451,689 452,180 438,147 431,540 7.04%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.41% 10.89% 14.83% 13.12% 17.00% 10.93% 7.91% -
ROE 2.07% 2.61% 2.85% 2.31% 3.10% 1.51% 1.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.31 21.58 16.37 14.50 15.10 11.32 12.95 30.42%
EPS 1.81 2.28 2.43 1.91 2.57 1.21 0.97 51.39%
DPS 1.50 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 7.04%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.31 21.58 16.37 14.50 15.10 11.32 12.95 30.42%
EPS 1.81 2.28 2.43 1.91 2.57 1.21 0.97 51.39%
DPS 1.50 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8755 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 7.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.80 0.585 0.55 0.565 0.595 0.53 0.54 -
P/RPS 4.14 2.71 3.36 3.90 3.94 4.68 4.17 -0.47%
P/EPS 44.15 25.63 22.66 29.59 23.16 43.74 55.86 -14.47%
EY 2.26 3.90 4.41 3.38 4.32 2.29 1.79 16.76%
DY 1.87 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 0.91 0.67 0.65 0.68 0.72 0.66 0.68 21.37%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 -
Price 0.93 0.965 0.60 0.565 0.58 0.46 0.54 -
P/RPS 4.82 4.47 3.66 3.90 3.84 4.06 4.17 10.10%
P/EPS 51.33 42.28 24.72 29.59 22.58 37.96 55.86 -5.46%
EY 1.95 2.37 4.05 3.38 4.43 2.63 1.79 5.85%
DY 1.61 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.70 0.68 0.70 0.57 0.68 34.33%

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