[IBRACO] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -24.69%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 349,140 337,206 255,566 189,366 254,562 263,098 163,674 13.44%
PBT 36,172 64,322 29,802 25,218 31,546 29,288 22,652 8.10%
Tax -11,928 -17,022 -9,156 -7,106 -8,454 -8,664 -6,248 11.36%
NP 24,244 47,300 20,646 18,112 23,092 20,624 16,404 6.72%
-
NP to SH 23,068 47,362 19,530 16,798 21,796 19,288 14,824 7.64%
-
Tax Rate 32.98% 26.46% 30.72% 28.18% 26.80% 29.58% 27.58% -
Total Cost 324,896 289,906 234,920 171,254 231,470 242,474 147,270 14.08%
-
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 21,841 21,841 - - - - 7,446 19.62%
Div Payout % 94.68% 46.12% - - - - 50.23% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.94% 14.03% 8.08% 9.56% 9.07% 7.84% 10.02% -
ROE 4.70% 10.19% 4.53% 4.26% 5.87% 5.55% 4.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.94 61.75 46.80 38.15 51.28 53.00 32.97 11.66%
EPS 4.22 8.68 3.58 3.38 4.40 3.88 2.98 5.96%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 1.50 17.74%
NAPS 0.8985 0.8515 0.7903 0.7937 0.7483 0.6995 0.656 5.37%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.94 61.75 46.80 34.68 46.62 48.18 29.97 13.44%
EPS 4.22 8.68 3.58 3.08 3.99 3.53 2.71 7.65%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 1.36 19.67%
NAPS 0.8985 0.8515 0.7903 0.7215 0.6803 0.6359 0.5964 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.55 0.54 0.57 0.505 0.69 0.56 -
P/RPS 1.75 0.89 1.15 1.49 0.98 1.30 1.70 0.48%
P/EPS 26.51 6.34 15.10 16.84 11.50 17.76 18.75 5.93%
EY 3.77 15.77 6.62 5.94 8.69 5.63 5.33 -5.60%
DY 3.57 7.27 0.00 0.00 0.00 0.00 2.68 4.89%
P/NAPS 1.25 0.65 0.68 0.72 0.67 0.99 0.85 6.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 25/08/23 24/08/22 27/08/21 21/08/20 23/08/19 24/08/18 -
Price 1.14 0.60 0.54 0.51 0.68 0.65 0.56 -
P/RPS 1.78 0.97 1.15 1.34 1.33 1.23 1.70 0.76%
P/EPS 26.99 6.92 15.10 15.07 15.49 16.73 18.75 6.25%
EY 3.71 14.46 6.62 6.64 6.46 5.98 5.33 -5.85%
DY 3.51 6.67 0.00 0.00 0.00 0.00 2.68 4.59%
P/NAPS 1.27 0.70 0.68 0.64 0.91 0.93 0.85 6.91%

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