[IBRACO] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[IBRACO] IBRACO BHD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 4.06%

YoY- 114.4%

Quarter Report

Q2_2019_Financial_Statements.pdf

Latest QR

Upcoming QR

IBRACO's Result

IBRACO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	306,470	275,896	366,979	288,972	167,035	100,480	244,400	3.84%
YoY %	11.08%	-24.82%	26.99%	73.00%	66.24%	-58.89%	-	-
Horiz. %	125.40%	112.89%	150.16%	118.24%	68.34%	41.11%	100.00%	-
PBT	34,607	44,779	49,617	45,132	22,468	19,279	71,247	-11.33%
YoY %	-22.72%	-9.75%	9.94%	100.87%	16.54%	-72.94%	-	-
Horiz. %	48.57%	62.85%	69.64%	63.35%	31.54%	27.06%	100.00%	-
Tax	-9,871	-12,399	-13,413	-12,657	-6,357	-4,840	-18,233	-9.71%
YoY %	20.39%	7.56%	-5.97%	-99.10%	-31.34%	73.45%	-	-
Horiz. %	54.14%	68.00%	73.56%	69.42%	34.87%	26.55%	100.00%	-
NP	24,736	32,380	36,204	32,475	16,111	14,439	53,014	-11.92%
YoY %	-23.61%	-10.56%	11.48%	101.57%	11.58%	-72.76%	-	-
Horiz. %	46.66%	61.08%	68.29%	61.26%	30.39%	27.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,589	32,364	35,464	32,370	15,098	13,979	47,208	-10.29%
YoY %	-24.02%	-8.74%	9.56%	114.40%	8.00%	-70.39%	-	-
Horiz. %	52.09%	68.56%	75.12%	68.57%	31.98%	29.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.52%	27.69%	27.03%	28.04%	28.29%	25.11%	25.59%	-
YoY %	3.00%	2.44%	-3.60%	-0.88%	12.66%	-1.88%	-	-
Horiz. %	111.45%	108.21%	105.63%	109.57%	110.55%	98.12%	100.00%	-
Total Cost	281,734	243,516	330,775	256,497	150,924	86,041	191,386	6.65%
YoY %	15.69%	-26.38%	28.96%	69.95%	75.41%	-55.04%	-	-
Horiz. %	147.21%	127.24%	172.83%	134.02%	78.86%	44.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,540	393,997	371,460	347,235	325,642	328,025	331,400	4.49%
YoY %	9.53%	6.07%	6.98%	6.63%	-0.73%	-1.02%	-	-
Horiz. %	130.22%	118.89%	112.09%	104.78%	98.26%	98.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	21,841	9,928	4,964	7,446	13,651	17,374	17,978	3.29%
YoY %	119.99%	100.00%	-33.33%	-45.45%	-21.43%	-3.36%	-	-
Horiz. %	121.49%	55.22%	27.61%	41.42%	75.93%	96.64%	100.00%	-
Div Payout %	88.83%	30.68%	14.00%	23.00%	90.42%	124.29%	38.08%	-
YoY %	189.54%	119.14%	-39.13%	-74.56%	-27.25%	226.39%	-	-
Horiz. %	233.27%	80.57%	36.76%	60.40%	237.45%	326.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	431,540	393,997	371,460	347,235	325,642	328,025	331,400	4.49%
YoY %	9.53%	6.07%	6.98%	6.63%	-0.73%	-1.02%	-	-
Horiz. %	130.22%	118.89%	112.09%	104.78%	98.26%	98.98%	100.00%	-
NOSH	546,046	496,405	496,405	496,405	496,405	496,405	496,405	1.60%
YoY %	10.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	8.07%	11.74%	9.87%	11.24%	9.65%	14.37%	21.69%	-
YoY %	-31.26%	18.95%	-12.19%	16.48%	-32.85%	-33.75%	-	-
Horiz. %	37.21%	54.13%	45.50%	51.82%	44.49%	66.25%	100.00%	-
ROE	5.70%	8.21%	9.55%	9.32%	4.64%	4.26%	14.25%	-
YoY %	-30.57%	-14.03%	2.47%	100.86%	8.92%	-70.11%	-	-
Horiz. %	40.00%	57.61%	67.02%	65.40%	32.56%	29.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	56.13	55.58	73.93	58.21	33.65	20.24	49.23	2.20%
YoY %	0.99%	-24.82%	27.01%	72.99%	66.25%	-58.89%	-	-
Horiz. %	114.02%	112.90%	150.17%	118.24%	68.35%	41.11%	100.00%	-
EPS	4.50	6.52	7.14	6.52	3.04	2.82	9.51	-11.71%
YoY %	-30.98%	-8.68%	9.51%	114.47%	7.80%	-70.35%	-	-
Horiz. %	47.32%	68.56%	75.08%	68.56%	31.97%	29.65%	100.00%	-
DPS	4.00	2.00	1.00	1.50	2.75	3.50	3.62	1.67%
YoY %	100.00%	100.00%	-33.33%	-45.45%	-21.43%	-3.31%	-	-
Horiz. %	110.50%	55.25%	27.62%	41.44%	75.97%	96.69%	100.00%	-
NAPS	0.7903	0.7937	0.7483	0.6995	0.656	0.6608	0.6676	2.85%
YoY %	-0.43%	6.07%	6.98%	6.63%	-0.73%	-1.02%	-	-
Horiz. %	118.38%	118.89%	112.09%	104.78%	98.26%	98.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 496,405
RPS	56.13	50.53	67.21	52.92	30.59	18.40	44.76	3.84%
YoY %	11.08%	-24.82%	27.00%	73.00%	66.25%	-58.89%	-	-
Horiz. %	125.40%	112.89%	150.16%	118.23%	68.34%	41.11%	100.00%	-
EPS	4.50	5.93	6.49	5.93	2.76	2.56	8.65	-10.31%
YoY %	-24.11%	-8.63%	9.44%	114.86%	7.81%	-70.40%	-	-
Horiz. %	52.02%	68.55%	75.03%	68.55%	31.91%	29.60%	100.00%	-
DPS	4.00	1.82	0.91	1.36	2.50	3.18	3.29	3.30%
YoY %	119.78%	100.00%	-33.09%	-45.60%	-21.38%	-3.34%	-	-
Horiz. %	121.58%	55.32%	27.66%	41.34%	75.99%	96.66%	100.00%	-
NAPS	0.7903	0.7215	0.6803	0.6359	0.5964	0.6007	0.6069	4.49%
YoY %	9.54%	6.06%	6.98%	6.62%	-0.72%	-1.02%	-	-
Horiz. %	130.22%	118.88%	112.09%	104.78%	98.27%	98.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.54	0.57	0.505	0.69	0.56	0.81	0.99	-
P/RPS	0.96	1.03	0.68	1.19	1.66	4.00	2.01	-11.58%
YoY %	-6.80%	51.47%	-42.86%	-28.31%	-58.50%	99.00%	-	-
Horiz. %	47.76%	51.24%	33.83%	59.20%	82.59%	199.00%	100.00%	-
P/EPS	11.99	8.74	7.07	10.58	18.41	28.76	10.41	2.38%
YoY %	37.19%	23.62%	-33.18%	-42.53%	-35.99%	176.27%	-	-
Horiz. %	115.18%	83.96%	67.92%	101.63%	176.85%	276.27%	100.00%	-
EY	8.34	11.44	14.15	9.45	5.43	3.48	9.61	-2.33%
YoY %	-27.10%	-19.15%	49.74%	74.03%	56.03%	-63.79%	-	-
Horiz. %	86.78%	119.04%	147.24%	98.34%	56.50%	36.21%	100.00%	-
DY	7.41	3.51	1.98	2.17	4.91	4.32	3.66	12.46%
YoY %	111.11%	77.27%	-8.76%	-55.80%	13.66%	18.03%	-	-
Horiz. %	202.46%	95.90%	54.10%	59.29%	134.15%	118.03%	100.00%	-
P/NAPS	0.68	0.72	0.67	0.99	0.85	1.23	1.48	-12.15%
YoY %	-5.56%	7.46%	-32.32%	16.47%	-30.89%	-16.89%	-	-
Horiz. %	45.95%	48.65%	45.27%	66.89%	57.43%	83.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	27/08/21	21/08/20	23/08/19	24/08/18	25/08/17	19/08/16	-
Price	0.54	0.51	0.68	0.65	0.56	0.89	1.03	-
P/RPS	0.96	0.92	0.92	1.12	1.66	4.40	2.09	-12.15%
YoY %	4.35%	0.00%	-17.86%	-32.53%	-62.27%	110.53%	-	-
Horiz. %	45.93%	44.02%	44.02%	53.59%	79.43%	210.53%	100.00%	-
P/EPS	11.99	7.82	9.52	9.97	18.41	31.60	10.83	1.70%
YoY %	53.32%	-17.86%	-4.51%	-45.84%	-41.74%	191.78%	-	-
Horiz. %	110.71%	72.21%	87.90%	92.06%	169.99%	291.78%	100.00%	-
EY	8.34	12.78	10.51	10.03	5.43	3.16	9.23	-1.67%
YoY %	-34.74%	21.60%	4.79%	84.71%	71.84%	-65.76%	-	-
Horiz. %	90.36%	138.46%	113.87%	108.67%	58.83%	34.24%	100.00%	-
DY	7.41	3.92	1.47	2.31	4.91	3.93	3.52	13.20%
YoY %	89.03%	166.67%	-36.36%	-52.95%	24.94%	11.65%	-	-
Horiz. %	210.51%	111.36%	41.76%	65.62%	139.49%	111.65%	100.00%	-
P/NAPS	0.68	0.64	0.91	0.93	0.85	1.35	1.54	-12.73%
YoY %	6.25%	-29.67%	-2.15%	9.41%	-37.04%	-12.34%	-	-
Horiz. %	44.16%	41.56%	59.09%	60.39%	55.19%	87.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos