[IBRACO] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 180.69%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 82,448 96,001 96,284 138,652 83,948 57,040 26,648 20.70%
PBT 20,164 11,363 17,602 24,744 18,313 6,098 3,965 31.11%
Tax -6,145 -2,202 -5,061 -7,972 -5,101 -1,945 -997 35.38%
NP 14,019 9,161 12,541 16,772 13,212 4,153 2,968 29.51%
-
NP to SH 14,029 9,675 13,257 18,113 14,104 4,480 3,266 27.48%
-
Tax Rate 30.48% 19.38% 28.75% 32.22% 27.85% 31.90% 25.15% -
Total Cost 68,429 86,840 83,743 121,880 70,736 52,887 23,680 19.33%
-
Net Worth 452,180 432,468 395,436 360,142 345,001 325,791 321,670 5.83%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 10,920 - 4,964 - 9,928 17,374 -
Div Payout % - 112.88% - 27.41% - 221.61% 531.97% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 452,180 432,468 395,436 360,142 345,001 325,791 321,670 5.83%
NOSH 546,046 546,046 496,405 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 17.00% 9.54% 13.03% 12.10% 15.74% 7.28% 11.14% -
ROE 3.10% 2.24% 3.35% 5.03% 4.09% 1.38% 1.02% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.10 17.58 19.40 27.93 16.91 11.49 5.37 18.79%
EPS 2.57 1.77 2.67 3.65 2.84 0.90 0.66 25.41%
DPS 0.00 2.00 0.00 1.00 0.00 2.00 3.50 -
NAPS 0.8281 0.792 0.7966 0.7255 0.695 0.6563 0.648 4.17%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.11 17.60 17.65 25.42 15.39 10.46 4.89 20.67%
EPS 2.57 1.77 2.43 3.32 2.59 0.82 0.60 27.42%
DPS 0.00 2.00 0.00 0.91 0.00 1.82 3.19 -
NAPS 0.8289 0.7928 0.7249 0.6602 0.6325 0.5972 0.5897 5.83%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.595 0.59 0.52 0.695 0.595 0.815 1.00 -
P/RPS 3.94 3.36 2.68 2.49 3.52 7.09 18.63 -22.80%
P/EPS 23.16 33.30 19.47 19.05 20.94 90.31 151.99 -26.90%
EY 4.32 3.00 5.14 5.25 4.78 1.11 0.66 36.75%
DY 0.00 3.39 0.00 1.44 0.00 2.45 3.50 -
P/NAPS 0.72 0.74 0.65 0.96 0.86 1.24 1.54 -11.89%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/02/21 21/02/20 22/02/19 28/02/18 24/02/17 -
Price 0.58 0.58 0.58 0.64 0.595 0.71 0.93 -
P/RPS 3.84 3.30 2.99 2.29 3.52 6.18 17.32 -22.19%
P/EPS 22.58 32.73 21.72 17.54 20.94 78.67 141.35 -26.32%
EY 4.43 3.05 4.60 5.70 4.78 1.27 0.71 35.66%
DY 0.00 3.45 0.00 1.56 0.00 2.82 3.76 -
P/NAPS 0.70 0.73 0.73 0.88 0.86 1.08 1.44 -11.32%

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