[IBRACO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.47%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 212,352 167,035 140,029 126,599 96,207 100,480 138,828 32.72%
PBT 29,599 22,468 18,754 18,971 16,838 19,279 31,830 -4.72%
Tax -8,293 -6,357 -5,051 -4,039 -3,091 -4,840 -7,962 2.75%
NP 21,306 16,111 13,703 14,932 13,747 14,439 23,868 -7.28%
-
NP to SH 20,514 15,098 13,027 14,038 12,824 13,979 22,318 -5.45%
-
Tax Rate 28.02% 28.29% 26.93% 21.29% 18.36% 25.11% 25.01% -
Total Cost 191,046 150,924 126,326 111,667 82,460 86,041 114,960 40.25%
-
Net Worth 330,506 325,642 320,529 325,791 331,202 328,025 324,996 1.12%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,651 13,651 9,928 9,928 17,374 17,374 17,374 -14.83%
Div Payout % 66.55% 90.42% 76.21% 70.72% 135.48% 124.29% 77.85% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 330,506 325,642 320,529 325,791 331,202 328,025 324,996 1.12%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.03% 9.65% 9.79% 11.79% 14.29% 14.37% 17.19% -
ROE 6.21% 4.64% 4.06% 4.31% 3.87% 4.26% 6.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.78 33.65 28.21 25.50 19.38 20.24 27.97 32.71%
EPS 4.13 3.04 2.62 2.83 2.58 2.82 4.50 -5.55%
DPS 2.75 2.75 2.00 2.00 3.50 3.50 3.50 -14.83%
NAPS 0.6658 0.656 0.6457 0.6563 0.6672 0.6608 0.6547 1.12%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.89 30.59 25.64 23.18 17.62 18.40 25.42 32.73%
EPS 3.76 2.76 2.39 2.57 2.35 2.56 4.09 -5.44%
DPS 2.50 2.50 1.82 1.82 3.18 3.18 3.18 -14.80%
NAPS 0.6053 0.5964 0.587 0.5966 0.6065 0.6007 0.5952 1.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.56 0.725 0.815 0.915 0.81 0.95 -
P/RPS 1.31 1.66 2.57 3.20 4.72 4.00 3.40 -47.01%
P/EPS 13.55 18.41 27.63 28.82 35.42 28.76 21.13 -25.61%
EY 7.38 5.43 3.62 3.47 2.82 3.48 4.73 34.48%
DY 4.91 4.91 2.76 2.45 3.83 4.32 3.68 21.17%
P/NAPS 0.84 0.85 1.12 1.24 1.37 1.23 1.45 -30.48%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 25/05/18 28/02/18 23/11/17 25/08/17 26/05/17 -
Price 0.61 0.56 0.51 0.71 0.88 0.89 0.865 -
P/RPS 1.43 1.66 1.81 2.78 4.54 4.40 3.09 -40.14%
P/EPS 14.76 18.41 19.43 25.11 34.06 31.60 19.24 -16.18%
EY 6.77 5.43 5.15 3.98 2.94 3.16 5.20 19.21%
DY 4.51 4.91 3.92 2.82 3.98 3.93 4.05 7.42%
P/NAPS 0.92 0.85 0.79 1.08 1.32 1.35 1.32 -21.37%

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