[IBRACO] QoQ TTM 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- 19.54%
YoY- 64.25%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 391,871 368,901 312,847 294,168 272,027 285,580 306,470 17.75%
PBT 62,726 69,876 60,785 51,358 43,525 34,724 34,607 48.49%
Tax -17,379 -19,372 -16,364 -14,598 -12,431 -8,488 -9,871 45.65%
NP 45,347 50,504 44,421 36,760 31,094 26,236 24,736 49.62%
-
NP to SH 46,038 50,173 44,327 36,353 30,411 26,057 24,589 51.73%
-
Tax Rate 27.71% 27.72% 26.92% 28.42% 28.56% 24.44% 28.52% -
Total Cost 346,524 318,397 268,426 257,408 240,933 259,344 281,734 14.75%
-
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 19,111 10,920 10,920 10,920 10,920 21,841 21,841 -8.49%
Div Payout % 41.51% 21.77% 24.64% 30.04% 35.91% 83.82% 88.83% -
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 11.57% 13.69% 14.20% 12.50% 11.43% 9.19% 8.07% -
ROE 9.63% 10.51% 9.53% 8.05% 6.73% 5.95% 5.70% -
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 71.77 67.56 57.29 53.87 49.82 52.30 56.13 17.75%
EPS 8.43 9.19 8.12 6.66 5.57 4.77 4.50 51.79%
DPS 3.50 2.00 2.00 2.00 2.00 4.00 4.00 -8.49%
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 71.77 67.56 57.29 53.87 49.82 52.30 56.13 17.75%
EPS 8.43 9.19 8.12 6.66 5.57 4.77 4.50 51.79%
DPS 3.50 2.00 2.00 2.00 2.00 4.00 4.00 -8.49%
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 1.11 0.87 0.96 1.05 1.19 1.01 0.96 10.13%
P/EPS 9.49 6.37 6.78 8.49 10.68 11.11 11.99 -14.39%
EY 10.54 15.71 14.76 11.78 9.36 9.00 8.34 16.84%
DY 4.38 3.42 3.64 3.54 3.36 7.55 7.41 -29.50%
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 1.30 1.43 1.05 1.05 1.16 0.88 0.96 22.33%
P/EPS 11.03 10.50 7.39 8.49 10.41 9.64 11.99 -5.39%
EY 9.07 9.52 13.53 11.78 9.60 10.37 8.34 5.73%
DY 3.76 2.07 3.33 3.54 3.45 8.70 7.41 -36.30%
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