[IBRACO] YoY Cumulative 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- 50.63%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 174,570 168,603 127,783 94,683 127,281 131,549 81,837 13.44%
PBT 18,086 32,161 14,901 12,609 15,773 14,644 11,326 8.10%
Tax -5,964 -8,511 -4,578 -3,553 -4,227 -4,332 -3,124 11.36%
NP 12,122 23,650 10,323 9,056 11,546 10,312 8,202 6.72%
-
NP to SH 11,534 23,681 9,765 8,399 10,898 9,644 7,412 7.64%
-
Tax Rate 32.98% 26.46% 30.72% 28.18% 26.80% 29.58% 27.58% -
Total Cost 162,448 144,953 117,460 85,627 115,735 121,237 73,635 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 10,920 10,920 - - - - 3,723 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 2.35% 5.09% 2.26% 2.13% 2.93% 2.78% 2.28% -
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 31.97 30.88 23.40 19.07 25.64 26.50 16.49 11.65%
EPS 2.11 4.34 1.79 1.69 2.20 1.94 1.49 5.96%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.75 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 31.97 30.88 23.40 17.34 23.31 24.09 14.99 13.44%
EPS 2.11 4.34 1.79 1.54 2.00 1.77 1.36 7.58%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.68 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 3.50 1.78 2.31 2.99 1.97 2.60 3.40 0.48%
P/EPS 53.02 12.68 30.20 33.69 23.00 35.52 37.51 5.93%
EY 1.89 7.89 3.31 2.97 4.35 2.82 2.67 -5.59%
DY 1.79 3.64 0.00 0.00 0.00 0.00 1.34 4.93%
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 3.57 1.94 2.31 2.67 2.65 2.45 3.40 0.81%
P/EPS 53.97 13.84 30.20 30.14 30.97 33.46 37.51 6.24%
EY 1.85 7.23 3.31 3.32 3.23 2.99 2.67 -5.92%
DY 1.75 3.33 0.00 0.00 0.00 0.00 1.34 4.54%
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