[IBRACO] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -46.47%
YoY- -49.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 151,776 94,430 80,140 105,418 117,850 89,410 79,193 54.10%
PBT 22,443 9,291 8,795 13,014 17,551 18,056 14,105 36.17%
Tax -6,412 -2,781 -3,183 -4,152 -4,716 -4,797 -3,714 43.77%
NP 16,031 6,510 5,612 8,862 12,835 13,259 10,391 33.41%
-
NP to SH 15,274 6,238 5,296 9,894 12,463 13,253 10,428 28.88%
-
Tax Rate 28.57% 29.93% 36.19% 31.90% 26.87% 26.57% 26.33% -
Total Cost 135,745 87,920 74,528 96,556 105,015 76,151 68,802 57.11%
-
Net Worth 494,495 490,622 484,397 478,063 477,408 464,958 451,689 6.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 10,920 - 8,190 - - 10,920 -
Div Payout % - 175.07% - 82.78% - - 104.73% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 494,495 490,622 484,397 478,063 477,408 464,958 451,689 6.20%
NOSH 545,500 546,046 546,046 546,046 546,046 546,046 546,046 -0.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.56% 6.89% 7.00% 8.41% 10.89% 14.83% 13.12% -
ROE 3.09% 1.27% 1.09% 2.07% 2.61% 2.85% 2.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.82 17.29 14.68 19.31 21.58 16.37 14.50 54.22%
EPS 2.80 1.14 0.97 1.81 2.28 2.43 1.91 28.95%
DPS 0.00 2.00 0.00 1.50 0.00 0.00 2.00 -
NAPS 0.9065 0.8985 0.8871 0.8755 0.8743 0.8515 0.8272 6.27%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.82 17.31 14.69 19.33 21.60 16.39 14.52 54.07%
EPS 2.80 1.14 0.97 1.81 2.28 2.43 1.91 28.95%
DPS 0.00 2.00 0.00 1.50 0.00 0.00 2.00 -
NAPS 0.9065 0.8994 0.888 0.8764 0.8752 0.8524 0.828 6.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.10 1.12 0.915 0.80 0.585 0.55 0.565 -
P/RPS 3.95 6.48 6.23 4.14 2.71 3.36 3.90 0.85%
P/EPS 39.29 98.04 94.34 44.15 25.63 22.66 29.59 20.74%
EY 2.55 1.02 1.06 2.26 3.90 4.41 3.38 -17.08%
DY 0.00 1.79 0.00 1.87 0.00 0.00 3.54 -
P/NAPS 1.21 1.25 1.03 0.91 0.67 0.65 0.68 46.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 24/05/24 28/02/24 24/11/23 25/08/23 26/05/23 -
Price 1.17 1.14 1.10 0.93 0.965 0.60 0.565 -
P/RPS 4.21 6.59 7.50 4.82 4.47 3.66 3.90 5.21%
P/EPS 41.79 99.79 113.42 51.33 42.28 24.72 29.59 25.79%
EY 2.39 1.00 0.88 1.95 2.37 4.05 3.38 -20.58%
DY 0.00 1.75 0.00 1.61 0.00 0.00 3.54 -
P/NAPS 1.29 1.27 1.24 1.06 1.10 0.70 0.68 53.06%

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