[IBRACO] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -56.28%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 228,208 219,728 286,012 237,592 129,972 76,252 156,020 6.53%
PBT 25,088 32,824 30,864 22,128 12,948 13,816 48,008 -10.24%
Tax -6,188 -9,000 -9,016 -7,472 -3,104 944 -12,620 -11.19%
NP 18,900 23,824 21,848 14,656 9,844 14,760 35,388 -9.92%
-
NP to SH 17,944 22,304 21,652 13,176 9,300 13,344 32,368 -9.35%
-
Tax Rate 24.67% 27.42% 29.21% 33.77% 23.97% -6.83% 26.29% -
Total Cost 209,308 195,904 264,164 222,936 120,128 61,492 120,632 9.61%
-
Net Worth 437,164 401,095 365,950 348,327 320,529 324,996 320,032 5.33%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 43,683 39,712 - 29,784 - - - -
Div Payout % 243.44% 178.05% - 226.05% - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 437,164 401,095 365,950 348,327 320,529 324,996 320,032 5.33%
NOSH 546,046 496,405 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.28% 10.84% 7.64% 6.17% 7.57% 19.36% 22.68% -
ROE 4.10% 5.56% 5.92% 3.78% 2.90% 4.11% 10.11% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 41.79 44.26 57.62 47.86 26.18 15.36 31.43 4.86%
EPS 3.28 4.48 4.36 2.64 1.88 2.68 9.68 -16.49%
DPS 8.00 8.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.8006 0.808 0.7372 0.7017 0.6457 0.6547 0.6447 3.67%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 41.83 40.28 52.43 43.55 23.83 13.98 28.60 6.53%
EPS 3.29 4.09 3.97 2.42 1.70 2.45 5.93 -9.34%
DPS 8.01 7.28 0.00 5.46 0.00 0.00 0.00 -
NAPS 0.8014 0.7353 0.6709 0.6385 0.5876 0.5958 0.5867 5.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.585 0.63 0.55 0.655 0.725 0.95 1.09 -
P/RPS 1.40 1.42 0.95 1.37 2.77 6.18 3.47 -14.03%
P/EPS 17.80 14.02 12.61 24.68 38.70 35.34 16.72 1.04%
EY 5.62 7.13 7.93 4.05 2.58 2.83 5.98 -1.02%
DY 13.68 12.70 0.00 9.16 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.75 0.93 1.12 1.45 1.69 -13.05%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 20/05/16 -
Price 0.60 0.60 0.545 0.67 0.51 0.865 1.02 -
P/RPS 1.44 1.36 0.95 1.40 1.95 5.63 3.25 -12.68%
P/EPS 18.26 13.35 12.49 25.24 27.22 32.18 15.64 2.61%
EY 5.48 7.49 8.00 3.96 3.67 3.11 6.39 -2.52%
DY 13.33 13.33 0.00 8.96 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.74 0.95 0.79 1.32 1.58 -11.67%

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