[IBRACO] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 69.49%
YoY- 168.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 82,686 84,929 101,046 73,475 28,158 32,431 60,757 5.26%
PBT 8,343 14,568 9,100 12,175 5,044 7,485 17,186 -11.33%
Tax -3,091 -3,785 -1,214 -3,224 -1,288 -3,037 -4,695 -6.72%
NP 5,252 10,783 7,886 8,951 3,756 4,448 12,491 -13.43%
-
NP to SH 5,149 10,708 6,453 8,622 3,206 4,361 11,201 -12.13%
-
Tax Rate 37.05% 25.98% 13.34% 26.48% 25.54% 40.57% 27.32% -
Total Cost 77,434 74,146 93,160 64,524 24,402 27,983 48,266 8.18%
-
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 263,277 7.17%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,159 382,182 353,689 330,506 331,202 335,768 263,277 7.17%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 177,287 18.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.35% 12.70% 7.80% 12.18% 13.34% 13.72% 20.56% -
ROE 1.29% 2.80% 1.82% 2.61% 0.97% 1.30% 4.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.66 17.11 20.36 14.80 5.67 6.53 40.72 -13.82%
EPS 1.04 2.16 1.30 1.74 0.65 0.88 7.51 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7699 0.7125 0.6658 0.6672 0.6764 1.7645 -12.26%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.14 15.55 18.51 13.46 5.16 5.94 11.13 5.25%
EPS 0.94 1.96 1.18 1.58 0.59 0.80 2.05 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.731 0.6999 0.6477 0.6053 0.6065 0.6149 0.4822 7.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.515 0.57 0.605 0.56 0.915 0.99 2.40 -
P/RPS 3.09 3.33 2.97 3.78 16.13 15.15 5.89 -10.18%
P/EPS 49.65 26.42 46.54 32.24 141.68 112.69 31.97 7.60%
EY 2.01 3.78 2.15 3.10 0.71 0.89 3.13 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.85 0.84 1.37 1.46 1.36 -11.79%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 14/11/19 23/11/18 23/11/17 18/11/16 20/11/15 -
Price 0.55 0.495 0.56 0.61 0.88 0.975 1.18 -
P/RPS 3.30 2.89 2.75 4.12 15.51 14.92 2.90 2.17%
P/EPS 53.02 22.95 43.08 35.12 136.26 110.98 15.72 22.43%
EY 1.89 4.36 2.32 2.85 0.73 0.90 6.36 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.79 0.92 1.32 1.44 0.67 0.24%

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