[IBRACO] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -6.7%
YoY- 47.22%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 366,979 383,352 371,247 316,543 288,972 266,165 239,260 33.03%
PBT 49,617 50,672 48,488 42,057 45,132 44,109 41,814 12.09%
Tax -13,413 -13,904 -13,518 -10,647 -12,657 -12,541 -11,449 11.14%
NP 36,204 36,768 34,970 31,410 32,475 31,568 30,365 12.45%
-
NP to SH 35,464 36,329 34,210 30,201 32,370 31,107 30,138 11.47%
-
Tax Rate 27.03% 27.44% 27.88% 25.32% 28.04% 28.43% 27.38% -
Total Cost 330,775 346,584 336,277 285,133 256,497 234,597 208,895 35.89%
-
Net Worth 371,460 365,950 360,142 353,689 347,235 348,327 345,001 5.05%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,964 4,964 12,410 7,446 7,446 11,169 3,723 21.16%
Div Payout % 14.00% 13.66% 36.28% 24.66% 23.00% 35.91% 12.35% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 371,460 365,950 360,142 353,689 347,235 348,327 345,001 5.05%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.87% 9.59% 9.42% 9.92% 11.24% 11.86% 12.69% -
ROE 9.55% 9.93% 9.50% 8.54% 9.32% 8.93% 8.74% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 73.93 77.23 74.79 63.77 58.21 53.62 48.20 33.03%
EPS 7.14 7.32 6.89 6.08 6.52 6.27 6.07 11.44%
DPS 1.00 1.00 2.50 1.50 1.50 2.25 0.75 21.16%
NAPS 0.7483 0.7372 0.7255 0.7125 0.6995 0.7017 0.695 5.05%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.27 70.28 68.06 58.03 52.97 48.79 43.86 33.02%
EPS 6.50 6.66 6.27 5.54 5.93 5.70 5.52 11.52%
DPS 0.91 0.91 2.28 1.37 1.37 2.05 0.68 21.45%
NAPS 0.681 0.6709 0.6602 0.6484 0.6365 0.6385 0.6325 5.05%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.505 0.55 0.695 0.605 0.69 0.655 0.595 -
P/RPS 0.68 0.71 0.93 0.95 1.19 1.22 1.23 -32.66%
P/EPS 7.07 7.52 10.08 9.94 10.58 10.45 9.80 -19.57%
EY 14.15 13.31 9.92 10.06 9.45 9.57 10.20 24.41%
DY 1.98 1.82 3.60 2.48 2.17 3.44 1.26 35.20%
P/NAPS 0.67 0.75 0.96 0.85 0.99 0.93 0.86 -15.34%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 25/06/20 21/02/20 14/11/19 23/08/19 24/05/19 22/02/19 -
Price 0.68 0.545 0.64 0.56 0.65 0.67 0.595 -
P/RPS 0.92 0.71 0.86 0.88 1.12 1.25 1.23 -17.61%
P/EPS 9.52 7.45 9.29 9.20 9.97 10.69 9.80 -1.91%
EY 10.51 13.43 10.77 10.86 10.03 9.35 10.20 2.01%
DY 1.47 1.83 3.91 2.68 2.31 3.36 1.26 10.83%
P/NAPS 0.91 0.74 0.88 0.79 0.93 0.95 0.86 3.84%

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