[IBRACO] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.18%
YoY- -32.51%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 431,764 368,901 285,580 273,653 350,862 316,543 212,352 12.54%
PBT 53,543 69,876 34,724 38,554 55,085 42,057 29,599 10.37%
Tax -16,528 -19,372 -8,488 -11,705 -15,984 -10,647 -8,293 12.16%
NP 37,015 50,504 26,236 26,849 39,101 31,410 21,306 9.63%
-
NP to SH 36,702 50,173 26,057 26,805 39,719 30,201 20,514 10.17%
-
Tax Rate 30.87% 27.72% 24.44% 30.36% 29.02% 25.32% 28.02% -
Total Cost 394,749 318,397 259,344 246,804 311,761 285,133 191,046 12.84%
-
Net Worth 494,495 477,408 438,147 399,159 382,182 353,689 330,506 6.93%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 19,111 10,920 21,841 9,928 4,964 7,446 13,651 5.76%
Div Payout % 52.07% 21.77% 83.82% 37.04% 12.50% 24.66% 66.55% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 494,495 477,408 438,147 399,159 382,182 353,689 330,506 6.93%
NOSH 545,500 546,046 546,046 496,405 496,405 496,405 496,405 1.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.57% 13.69% 9.19% 9.81% 11.14% 9.92% 10.03% -
ROE 7.42% 10.51% 5.95% 6.72% 10.39% 8.54% 6.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.15 67.56 52.30 55.13 70.68 63.77 42.78 10.78%
EPS 6.73 9.19 4.77 5.40 8.00 6.08 4.13 8.47%
DPS 3.50 2.00 4.00 2.00 1.00 1.50 2.75 4.09%
NAPS 0.9065 0.8743 0.8024 0.8041 0.7699 0.7125 0.6658 5.27%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.15 67.63 52.35 50.17 64.32 58.03 38.93 12.54%
EPS 6.73 9.20 4.78 4.91 7.28 5.54 3.76 10.17%
DPS 3.50 2.00 4.00 1.82 0.91 1.37 2.50 5.76%
NAPS 0.9065 0.8752 0.8032 0.7317 0.7006 0.6484 0.6059 6.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.10 0.585 0.53 0.515 0.57 0.605 0.56 -
P/RPS 1.39 0.87 1.01 0.93 0.81 0.95 1.31 0.99%
P/EPS 16.35 6.37 11.11 9.54 7.12 9.94 13.55 3.17%
EY 6.12 15.71 9.00 10.49 14.04 10.06 7.38 -3.06%
DY 3.18 3.42 7.55 3.88 1.75 2.48 4.91 -6.97%
P/NAPS 1.21 0.67 0.66 0.64 0.74 0.85 0.84 6.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 26/11/21 20/11/20 14/11/19 23/11/18 -
Price 1.17 0.965 0.46 0.55 0.495 0.56 0.61 -
P/RPS 1.48 1.43 0.88 1.00 0.70 0.88 1.43 0.57%
P/EPS 17.39 10.50 9.64 10.19 6.19 9.20 14.76 2.76%
EY 5.75 9.52 10.37 9.82 16.16 10.86 6.77 -2.68%
DY 2.99 2.07 8.70 3.64 2.02 2.68 4.51 -6.61%
P/NAPS 1.29 1.10 0.57 0.68 0.64 0.79 0.92 5.79%

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