[IBRACO] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -7.6%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 397,838 312,847 306,470 275,896 366,979 288,972 167,035 15.54%
PBT 48,651 60,785 34,607 44,779 49,617 45,132 22,468 13.72%
Tax -14,832 -16,364 -9,871 -12,399 -13,413 -12,657 -6,357 15.15%
NP 33,819 44,421 24,736 32,380 36,204 32,475 16,111 13.14%
-
NP to SH 33,891 44,327 24,589 32,364 35,464 32,370 15,098 14.41%
-
Tax Rate 30.49% 26.92% 28.52% 27.69% 27.03% 28.04% 28.29% -
Total Cost 364,019 268,426 281,734 243,516 330,775 256,497 150,924 15.78%
-
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 19,111 10,920 21,841 9,928 4,964 7,446 13,651 5.76%
Div Payout % 56.39% 24.64% 88.83% 30.68% 14.00% 23.00% 90.42% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 490,622 464,958 431,540 393,997 371,460 347,235 325,642 7.06%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.50% 14.20% 8.07% 11.74% 9.87% 11.24% 9.65% -
ROE 6.91% 9.53% 5.70% 8.21% 9.55% 9.32% 4.64% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 72.86 57.29 56.13 55.58 73.93 58.21 33.65 13.72%
EPS 6.21 8.12 4.50 6.52 7.14 6.52 3.04 12.63%
DPS 3.50 2.00 4.00 2.00 1.00 1.50 2.75 4.09%
NAPS 0.8985 0.8515 0.7903 0.7937 0.7483 0.6995 0.656 5.37%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 72.93 57.35 56.18 50.58 67.27 52.97 30.62 15.54%
EPS 6.21 8.13 4.51 5.93 6.50 5.93 2.77 14.38%
DPS 3.50 2.00 4.00 1.82 0.91 1.37 2.50 5.76%
NAPS 0.8994 0.8524 0.7911 0.7223 0.681 0.6365 0.597 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.55 0.54 0.57 0.505 0.69 0.56 -
P/RPS 1.54 0.96 0.96 1.03 0.68 1.19 1.66 -1.24%
P/EPS 18.05 6.78 11.99 8.74 7.07 10.58 18.41 -0.32%
EY 5.54 14.76 8.34 11.44 14.15 9.45 5.43 0.33%
DY 3.13 3.64 7.41 3.51 1.98 2.17 4.91 -7.22%
P/NAPS 1.25 0.65 0.68 0.72 0.67 0.99 0.85 6.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 25/08/23 24/08/22 27/08/21 21/08/20 23/08/19 24/08/18 -
Price 1.14 0.60 0.54 0.51 0.68 0.65 0.56 -
P/RPS 1.56 1.05 0.96 0.92 0.92 1.12 1.66 -1.02%
P/EPS 18.37 7.39 11.99 7.82 9.52 9.97 18.41 -0.03%
EY 5.44 13.53 8.34 12.78 10.51 10.03 5.43 0.03%
DY 3.07 3.33 7.41 3.92 1.47 2.31 4.91 -7.52%
P/NAPS 1.27 0.70 0.68 0.64 0.91 0.93 0.85 6.91%

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