[IBRACO] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 391,871 272,027 273,370 308,494 371,247 239,260 126,599 20.71%
PBT 62,726 43,525 32,315 47,943 48,488 41,814 18,971 22.04%
Tax -17,379 -12,431 -8,846 -13,073 -13,518 -11,449 -4,039 27.51%
NP 45,347 31,094 23,469 34,870 34,970 30,365 14,932 20.32%
-
NP to SH 46,038 30,411 23,223 34,863 34,210 30,138 14,038 21.87%
-
Tax Rate 27.71% 28.56% 27.37% 27.27% 27.88% 27.38% 21.29% -
Total Cost 346,524 240,933 249,901 273,624 336,277 208,895 111,667 20.76%
-
Net Worth 478,063 452,180 432,468 395,436 360,142 345,001 325,791 6.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 19,111 - 10,920 - 4,964 - 9,928 11.52%
Div Payout % 41.51% - 47.03% - 14.51% - 70.72% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 478,063 452,180 432,468 395,436 360,142 345,001 325,791 6.59%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.57% 11.43% 8.59% 11.30% 9.42% 12.69% 11.79% -
ROE 9.63% 6.73% 5.37% 8.82% 9.50% 8.74% 4.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 71.77 49.82 50.06 62.15 74.79 48.20 25.50 18.81%
EPS 8.43 5.57 4.25 7.02 6.89 6.07 2.83 19.94%
DPS 3.50 0.00 2.00 0.00 1.00 0.00 2.00 9.77%
NAPS 0.8755 0.8281 0.792 0.7966 0.7255 0.695 0.6563 4.91%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 71.77 49.82 50.06 56.50 67.99 43.82 23.18 20.71%
EPS 8.43 5.57 4.25 6.38 6.27 5.52 2.57 21.88%
DPS 3.50 0.00 2.00 0.00 0.91 0.00 1.82 11.50%
NAPS 0.8755 0.8281 0.792 0.7242 0.6595 0.6318 0.5966 6.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.80 0.595 0.59 0.52 0.695 0.595 0.815 -
P/RPS 1.11 1.19 1.18 0.84 0.93 1.23 3.20 -16.17%
P/EPS 9.49 10.68 13.87 7.40 10.08 9.80 28.82 -16.89%
EY 10.54 9.36 7.21 13.51 9.92 10.20 3.47 20.33%
DY 4.38 0.00 3.39 0.00 1.44 0.00 2.45 10.16%
P/NAPS 0.91 0.72 0.74 0.65 0.96 0.86 1.24 -5.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 25/02/21 21/02/20 22/02/19 28/02/18 -
Price 0.93 0.58 0.58 0.58 0.64 0.595 0.71 -
P/RPS 1.30 1.16 1.16 0.93 0.86 1.23 2.78 -11.89%
P/EPS 11.03 10.41 13.64 8.26 9.29 9.80 25.11 -12.80%
EY 9.07 9.60 7.33 12.11 10.77 10.20 3.98 14.70%
DY 3.76 0.00 3.45 0.00 1.56 0.00 2.82 4.90%
P/NAPS 1.06 0.70 0.73 0.73 0.88 0.86 1.08 -0.31%

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