[IBRACO] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.54%
YoY- -37.3%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 435,128 381,937 252,772 236,492 282,946 310,126 207,082 13.16%
PBT 54,038 66,282 31,148 27,936 40,454 31,658 31,334 9.49%
Tax -16,501 -17,636 -8,381 -8,858 -10,682 -7,394 -8,464 11.75%
NP 37,537 48,646 22,766 19,077 29,772 24,264 22,870 8.60%
-
NP to SH 35,744 48,192 21,842 18,064 28,808 21,462 21,378 8.93%
-
Tax Rate 30.54% 26.61% 26.91% 31.71% 26.41% 23.36% 27.01% -
Total Cost 397,590 333,290 230,005 217,414 253,174 285,862 184,212 13.66%
-
Net Worth 494,937 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 14,559 14,561 - - - - - -
Div Payout % 40.73% 30.22% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 494,937 477,408 438,147 399,159 382,182 353,689 330,506 6.95%
NOSH 545,987 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.63% 12.74% 9.01% 8.07% 10.52% 7.82% 11.04% -
ROE 7.22% 10.09% 4.99% 4.53% 7.54% 6.07% 6.47% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.70 69.95 46.29 47.64 57.00 62.47 41.72 11.38%
EPS 6.55 8.83 4.00 3.64 5.80 4.32 4.31 7.21%
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8743 0.8024 0.8041 0.7699 0.7125 0.6658 5.27%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.77 70.02 46.34 43.35 51.87 56.85 37.96 13.16%
EPS 6.55 8.83 4.00 3.31 5.28 3.93 3.92 8.92%
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9073 0.8752 0.8032 0.7317 0.7006 0.6484 0.6059 6.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.10 0.585 0.53 0.515 0.57 0.605 0.56 -
P/RPS 1.38 0.84 1.14 1.08 1.00 0.97 1.34 0.49%
P/EPS 16.80 6.63 13.25 14.15 9.82 13.99 13.00 4.36%
EY 5.95 15.09 7.55 7.07 10.18 7.15 7.69 -4.18%
DY 2.42 4.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.67 0.66 0.64 0.74 0.85 0.84 6.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 -
Price 1.17 0.965 0.46 0.55 0.495 0.56 0.61 -
P/RPS 1.47 1.38 0.99 1.15 0.87 0.90 1.46 0.11%
P/EPS 17.87 10.93 11.50 15.11 8.53 12.95 14.16 3.95%
EY 5.60 9.15 8.70 6.62 11.72 7.72 7.06 -3.78%
DY 2.28 2.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.10 0.57 0.68 0.64 0.79 0.92 5.79%

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