[IBRACO] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -36.71%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 316,772 228,208 219,728 286,012 237,592 129,972 76,252 26.77%
PBT 56,420 25,088 32,824 30,864 22,128 12,948 13,816 26.41%
Tax -14,856 -6,188 -9,000 -9,016 -7,472 -3,104 944 -
NP 41,564 18,900 23,824 21,848 14,656 9,844 14,760 18.82%
-
NP to SH 41,712 17,944 22,304 21,652 13,176 9,300 13,344 20.90%
-
Tax Rate 26.33% 24.67% 27.42% 29.21% 33.77% 23.97% -6.83% -
Total Cost 275,208 209,308 195,904 264,164 222,936 120,128 61,492 28.35%
-
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 43,683 43,683 39,712 - 29,784 - - -
Div Payout % 104.73% 243.44% 178.05% - 226.05% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 451,689 437,164 401,095 365,950 348,327 320,529 324,996 5.63%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.12% 8.28% 10.84% 7.64% 6.17% 7.57% 19.36% -
ROE 9.23% 4.10% 5.56% 5.92% 3.78% 2.90% 4.11% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 58.01 41.79 44.26 57.62 47.86 26.18 15.36 24.77%
EPS 7.64 3.28 4.48 4.36 2.64 1.88 2.68 19.06%
DPS 8.00 8.00 8.00 0.00 6.00 0.00 0.00 -
NAPS 0.8272 0.8006 0.808 0.7372 0.7017 0.6457 0.6547 3.97%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 58.07 41.83 40.28 52.43 43.55 23.83 13.98 26.77%
EPS 7.65 3.29 4.09 3.97 2.42 1.70 2.45 20.88%
DPS 8.01 8.01 7.28 0.00 5.46 0.00 0.00 -
NAPS 0.828 0.8014 0.7353 0.6709 0.6385 0.5876 0.5958 5.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.565 0.585 0.63 0.55 0.655 0.725 0.95 -
P/RPS 0.97 1.40 1.42 0.95 1.37 2.77 6.18 -26.54%
P/EPS 7.40 17.80 14.02 12.61 24.68 38.70 35.34 -22.93%
EY 13.52 5.62 7.13 7.93 4.05 2.58 2.83 29.76%
DY 14.16 13.68 12.70 0.00 9.16 0.00 0.00 -
P/NAPS 0.68 0.73 0.78 0.75 0.93 1.12 1.45 -11.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 -
Price 0.565 0.60 0.60 0.545 0.67 0.51 0.865 -
P/RPS 0.97 1.44 1.36 0.95 1.40 1.95 5.63 -25.39%
P/EPS 7.40 18.26 13.35 12.49 25.24 27.22 32.18 -21.71%
EY 13.52 5.48 7.49 8.00 3.96 3.67 3.11 27.73%
DY 14.16 13.33 13.33 0.00 8.96 0.00 0.00 -
P/NAPS 0.68 0.75 0.74 0.74 0.95 0.79 1.32 -10.46%

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