[IBRACO] YoY Cumulative 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- -89.07%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 57,052 54,932 71,503 59,398 32,493 19,063 39,005 6.53%
PBT 6,272 8,206 7,716 5,532 3,237 3,454 12,002 -10.24%
Tax -1,547 -2,250 -2,254 -1,868 -776 236 -3,155 -11.19%
NP 4,725 5,956 5,462 3,664 2,461 3,690 8,847 -9.92%
-
NP to SH 4,486 5,576 5,413 3,294 2,325 3,336 8,092 -9.35%
-
Tax Rate 24.67% 27.42% 29.21% 33.77% 23.97% -6.83% 26.29% -
Total Cost 52,327 48,976 66,041 55,734 30,032 15,373 30,158 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 10,920 9,928 - 7,446 - - - -
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 1.03% 1.39% 1.48% 0.95% 0.73% 1.03% 2.53% -
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 10.45 11.07 14.40 11.97 6.55 3.84 7.86 4.85%
EPS 0.82 1.12 1.09 0.66 0.47 0.67 2.42 -16.49%
DPS 2.00 2.00 0.00 1.50 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 10.45 10.06 13.09 10.88 5.95 3.49 7.14 6.55%
EPS 0.82 1.02 0.99 0.60 0.43 0.61 1.48 -9.36%
DPS 2.00 1.82 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.8006 0.7345 0.6702 0.6379 0.587 0.5952 0.5861 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 5.60 5.69 3.82 5.47 11.08 24.74 13.87 -14.02%
P/EPS 71.21 56.09 50.44 98.71 154.79 141.36 66.87 1.05%
EY 1.40 1.78 1.98 1.01 0.65 0.71 1.50 -1.14%
DY 3.42 3.17 0.00 2.29 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 5.74 5.42 3.78 5.60 7.79 22.52 12.98 -12.70%
P/EPS 73.03 53.42 49.98 100.97 108.89 128.71 62.57 2.60%
EY 1.37 1.87 2.00 0.99 0.92 0.78 1.60 -2.55%
DY 3.33 3.33 0.00 2.24 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