[IBRACO] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 16.71%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 368,901 312,847 294,168 272,027 285,580 306,470 275,490 21.46%
PBT 69,876 60,785 51,358 43,525 34,724 34,607 30,381 74.15%
Tax -19,372 -16,364 -14,598 -12,431 -8,488 -9,871 -8,143 78.11%
NP 50,504 44,421 36,760 31,094 26,236 24,736 22,238 72.69%
-
NP to SH 50,173 44,327 36,353 30,411 26,057 24,589 22,133 72.47%
-
Tax Rate 27.72% 26.92% 28.42% 28.56% 24.44% 28.52% 26.80% -
Total Cost 318,397 268,426 257,408 240,933 259,344 281,734 253,252 16.47%
-
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,920 10,920 10,920 10,920 21,841 21,841 21,841 -36.97%
Div Payout % 21.77% 24.64% 30.04% 35.91% 83.82% 88.83% 98.68% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 477,408 464,958 451,689 452,180 438,147 431,540 437,164 6.04%
NOSH 546,046 546,046 546,046 546,046 546,046 546,046 546,046 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.69% 14.20% 12.50% 11.43% 9.19% 8.07% 8.07% -
ROE 10.51% 9.53% 8.05% 6.73% 5.95% 5.70% 5.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.56 57.29 53.87 49.82 52.30 56.13 50.45 21.47%
EPS 9.19 8.12 6.66 5.57 4.77 4.50 4.05 72.59%
DPS 2.00 2.00 2.00 2.00 4.00 4.00 4.00 -36.97%
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Adjusted Per Share Value based on latest NOSH - 546,046
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.56 57.29 53.87 49.82 52.30 56.13 50.45 21.47%
EPS 9.19 8.12 6.66 5.57 4.77 4.50 4.05 72.59%
DPS 2.00 2.00 2.00 2.00 4.00 4.00 4.00 -36.97%
NAPS 0.8743 0.8515 0.8272 0.8281 0.8024 0.7903 0.8006 6.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.585 0.55 0.565 0.595 0.53 0.54 0.585 -
P/RPS 0.87 0.96 1.05 1.19 1.01 0.96 1.16 -17.43%
P/EPS 6.37 6.78 8.49 10.68 11.11 11.99 14.43 -41.99%
EY 15.71 14.76 11.78 9.36 9.00 8.34 6.93 72.48%
DY 3.42 3.64 3.54 3.36 7.55 7.41 6.84 -36.97%
P/NAPS 0.67 0.65 0.68 0.72 0.66 0.68 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 24/02/23 25/11/22 24/08/22 27/05/22 -
Price 0.965 0.60 0.565 0.58 0.46 0.54 0.60 -
P/RPS 1.43 1.05 1.05 1.16 0.88 0.96 1.19 13.01%
P/EPS 10.50 7.39 8.49 10.41 9.64 11.99 14.80 -20.43%
EY 9.52 13.53 11.78 9.60 10.37 8.34 6.76 25.61%
DY 2.07 3.33 3.54 3.45 8.70 7.41 6.67 -54.12%
P/NAPS 1.10 0.70 0.68 0.70 0.57 0.68 0.75 29.05%

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