[IBRACO] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 15.9%
YoY- 8.0%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 275,896 366,979 288,972 167,035 100,480 244,400 223,015 3.60%
PBT 44,779 49,617 45,132 22,468 19,279 71,247 63,275 -5.59%
Tax -12,399 -13,413 -12,657 -6,357 -4,840 -18,233 -16,048 -4.20%
NP 32,380 36,204 32,475 16,111 14,439 53,014 47,227 -6.09%
-
NP to SH 32,364 35,464 32,370 15,098 13,979 47,208 42,552 -4.45%
-
Tax Rate 27.69% 27.03% 28.04% 28.29% 25.11% 25.59% 25.36% -
Total Cost 243,516 330,775 256,497 150,924 86,041 191,386 175,788 5.57%
-
Net Worth 393,997 371,460 347,235 325,642 328,025 331,400 126,539 20.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,928 4,964 7,446 13,651 17,374 17,978 12,656 -3.96%
Div Payout % 30.68% 14.00% 23.00% 90.42% 124.29% 38.08% 29.74% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 393,997 371,460 347,235 325,642 328,025 331,400 126,539 20.81%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 126,539 25.55%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.74% 9.87% 11.24% 9.65% 14.37% 21.69% 21.18% -
ROE 8.21% 9.55% 9.32% 4.64% 4.26% 14.25% 33.63% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 55.58 73.93 58.21 33.65 20.24 49.23 176.24 -17.48%
EPS 6.52 7.14 6.52 3.04 2.82 9.51 33.63 -23.90%
DPS 2.00 1.00 1.50 2.75 3.50 3.62 10.00 -23.50%
NAPS 0.7937 0.7483 0.6995 0.656 0.6608 0.6676 1.00 -3.77%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 50.53 67.21 52.92 30.59 18.40 44.76 40.84 3.60%
EPS 5.93 6.49 5.93 2.76 2.56 8.65 7.79 -4.44%
DPS 1.82 0.91 1.36 2.50 3.18 3.29 2.32 -3.96%
NAPS 0.7215 0.6803 0.6359 0.5964 0.6007 0.6069 0.2317 20.82%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.57 0.505 0.69 0.56 0.81 0.99 2.05 -
P/RPS 1.03 0.68 1.19 1.66 4.00 2.01 1.16 -1.95%
P/EPS 8.74 7.07 10.58 18.41 28.76 10.41 6.10 6.17%
EY 11.44 14.15 9.45 5.43 3.48 9.61 16.40 -5.82%
DY 3.51 1.98 2.17 4.91 4.32 3.66 4.88 -5.33%
P/NAPS 0.72 0.67 0.99 0.85 1.23 1.48 2.05 -15.98%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 21/08/20 23/08/19 24/08/18 25/08/17 19/08/16 21/08/15 -
Price 0.51 0.68 0.65 0.56 0.89 1.03 1.70 -
P/RPS 0.92 0.92 1.12 1.66 4.40 2.09 0.96 -0.70%
P/EPS 7.82 9.52 9.97 18.41 31.60 10.83 5.06 7.51%
EY 12.78 10.51 10.03 5.43 3.16 9.23 19.78 -7.01%
DY 3.92 1.47 2.31 4.91 3.93 3.52 5.88 -6.52%
P/NAPS 0.64 0.91 0.93 0.85 1.35 1.54 1.70 -15.01%

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