[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 218.8%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 94,683 127,281 131,549 81,837 41,401 99,691 109,329 -2.36%
PBT 12,609 15,773 14,644 11,326 7,829 28,928 27,932 -12.40%
Tax -3,553 -4,227 -4,332 -3,124 -806 -7,319 -6,871 -10.40%
NP 9,056 11,546 10,312 8,202 7,023 21,609 21,061 -13.11%
-
NP to SH 8,399 10,898 9,644 7,412 6,352 19,447 18,198 -12.08%
-
Tax Rate 28.18% 26.80% 29.58% 27.58% 10.30% 25.30% 24.60% -
Total Cost 85,627 115,735 121,237 73,635 34,378 78,082 88,268 -0.50%
-
Net Worth 393,997 371,460 347,235 325,642 328,025 331,400 251,492 7.76%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 3,723 - - - -
Div Payout % - - - 50.23% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 393,997 371,460 347,235 325,642 328,025 331,400 251,492 7.76%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 126,638 25.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.56% 9.07% 7.84% 10.02% 16.96% 21.68% 19.26% -
ROE 2.13% 2.93% 2.78% 2.28% 1.94% 5.87% 7.24% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.07 25.64 26.50 16.49 8.34 20.08 86.33 -22.23%
EPS 1.69 2.20 1.94 1.49 1.28 3.92 14.37 -29.98%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.7937 0.7483 0.6995 0.656 0.6608 0.6676 1.9859 -14.16%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.34 23.31 24.09 14.99 7.58 18.26 20.02 -2.36%
EPS 1.54 2.00 1.77 1.36 1.16 3.56 3.33 -12.05%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.7215 0.6803 0.6359 0.5964 0.6007 0.6069 0.4606 7.75%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.57 0.505 0.69 0.56 0.81 0.99 2.05 -
P/RPS 2.99 1.97 2.60 3.40 9.71 4.93 2.37 3.94%
P/EPS 33.69 23.00 35.52 37.51 63.30 25.27 14.27 15.37%
EY 2.97 4.35 2.82 2.67 1.58 3.96 7.01 -13.32%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.99 0.85 1.23 1.48 1.03 -5.78%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 21/08/20 23/08/19 24/08/18 25/08/17 19/08/16 21/08/15 -
Price 0.51 0.68 0.65 0.56 0.89 1.03 1.70 -
P/RPS 2.67 2.65 2.45 3.40 10.67 5.13 1.97 5.19%
P/EPS 30.14 30.97 33.46 37.51 69.55 26.29 11.83 16.85%
EY 3.32 3.23 2.99 2.67 1.44 3.80 8.45 -14.40%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.64 0.91 0.93 0.85 1.35 1.54 0.86 -4.80%

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