[IBRACO] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 87.9%
YoY- -27.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 105,418 82,448 96,001 96,284 138,652 83,948 57,040 10.77%
PBT 13,014 20,164 11,363 17,602 24,744 18,313 6,098 13.46%
Tax -4,152 -6,145 -2,202 -5,061 -7,972 -5,101 -1,945 13.46%
NP 8,862 14,019 9,161 12,541 16,772 13,212 4,153 13.45%
-
NP to SH 9,894 14,029 9,675 13,257 18,113 14,104 4,480 14.10%
-
Tax Rate 31.90% 30.48% 19.38% 28.75% 32.22% 27.85% 31.90% -
Total Cost 96,556 68,429 86,840 83,743 121,880 70,736 52,887 10.54%
-
Net Worth 478,063 452,180 432,468 395,436 360,142 345,001 325,791 6.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,190 - 10,920 - 4,964 - 9,928 -3.15%
Div Payout % 82.78% - 112.88% - 27.41% - 221.61% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 478,063 452,180 432,468 395,436 360,142 345,001 325,791 6.59%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.41% 17.00% 9.54% 13.03% 12.10% 15.74% 7.28% -
ROE 2.07% 3.10% 2.24% 3.35% 5.03% 4.09% 1.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.31 15.10 17.58 19.40 27.93 16.91 11.49 9.03%
EPS 1.81 2.57 1.77 2.67 3.65 2.84 0.90 12.34%
DPS 1.50 0.00 2.00 0.00 1.00 0.00 2.00 -4.67%
NAPS 0.8755 0.8281 0.792 0.7966 0.7255 0.695 0.6563 4.91%
Adjusted Per Share Value based on latest NOSH - 546,046
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.31 15.10 17.58 17.63 25.39 15.37 10.45 10.77%
EPS 1.81 2.57 1.77 2.43 3.32 2.58 0.82 14.09%
DPS 1.50 0.00 2.00 0.00 0.91 0.00 1.82 -3.17%
NAPS 0.8755 0.8281 0.792 0.7242 0.6595 0.6318 0.5966 6.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.80 0.595 0.59 0.52 0.695 0.595 0.815 -
P/RPS 4.14 3.94 3.36 2.68 2.49 3.52 7.09 -8.57%
P/EPS 44.15 23.16 33.30 19.47 19.05 20.94 90.31 -11.23%
EY 2.26 4.32 3.00 5.14 5.25 4.78 1.11 12.57%
DY 1.87 0.00 3.39 0.00 1.44 0.00 2.45 -4.40%
P/NAPS 0.91 0.72 0.74 0.65 0.96 0.86 1.24 -5.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 25/02/21 21/02/20 22/02/19 28/02/18 -
Price 0.93 0.58 0.58 0.58 0.64 0.595 0.71 -
P/RPS 4.82 3.84 3.30 2.99 2.29 3.52 6.18 -4.05%
P/EPS 51.33 22.58 32.73 21.72 17.54 20.94 78.67 -6.86%
EY 1.95 4.43 3.05 4.60 5.70 4.78 1.27 7.40%
DY 1.61 0.00 3.45 0.00 1.56 0.00 2.82 -8.91%
P/NAPS 1.06 0.70 0.73 0.73 0.88 0.86 1.08 -0.31%

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