[IBRACO] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[IBRACO] IBRACO BHD

Announcement Date

26-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -17.57%

YoY- -48.69%

Quarter Report

Q1_2017_Financial_Statements.pdf

Latest QR

Upcoming QR

IBRACO's Result

IBRACO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	383,352	266,165	140,029	138,828	235,863	227,236	223,100	9.43%
YoY %	44.03%	90.08%	0.87%	-41.14%	3.80%	1.85%	-	-
Horiz. %	171.83%	119.30%	62.77%	62.23%	105.72%	101.85%	100.00%	-
PBT	50,672	44,109	18,754	31,830	65,635	60,150	51,186	-0.16%
YoY %	14.88%	135.20%	-41.08%	-51.50%	9.12%	17.51%	-	-
Horiz. %	99.00%	86.17%	36.64%	62.18%	128.23%	117.51%	100.00%	-
Tax	-13,904	-12,541	-5,051	-7,962	-16,978	-15,431	-13,008	1.11%
YoY %	-10.87%	-148.29%	36.56%	53.10%	-10.03%	-18.63%	-	-
Horiz. %	106.89%	96.41%	38.83%	61.21%	130.52%	118.63%	100.00%	-
NP	36,768	31,568	13,703	23,868	48,657	44,719	38,178	-0.62%
YoY %	16.47%	130.37%	-42.59%	-50.95%	8.81%	17.13%	-	-
Horiz. %	96.31%	82.69%	35.89%	62.52%	127.45%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,329	31,107	13,027	22,318	43,496	40,562	37,876	-0.69%
YoY %	16.79%	138.79%	-41.63%	-48.69%	7.23%	7.09%	-	-
Horiz. %	95.92%	82.13%	34.39%	58.92%	114.84%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	28.43%	26.93%	25.01%	25.87%	25.65%	25.41%	-
YoY %	-3.48%	5.57%	7.68%	-3.32%	0.86%	0.94%	-	-
Horiz. %	107.99%	111.89%	105.98%	98.43%	101.81%	100.94%	100.00%	-
Total Cost	346,584	234,597	126,326	114,960	187,206	182,517	184,922	11.02%
YoY %	47.74%	85.71%	9.89%	-38.59%	2.57%	-1.30%	-	-
Horiz. %	187.42%	126.86%	68.31%	62.17%	101.24%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,950	348,327	320,529	324,996	320,032	126,558	215,864	9.18%
YoY %	5.06%	8.67%	-1.37%	1.55%	152.87%	-41.37%	-	-
Horiz. %	169.53%	161.36%	148.49%	150.56%	148.26%	58.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	4,964	11,169	9,928	17,374	17,978	12,656	12,611	-14.37%
YoY %	-55.56%	12.50%	-42.86%	-3.36%	42.05%	0.36%	-	-
Horiz. %	39.36%	88.57%	78.72%	137.77%	142.56%	100.36%	100.00%	-
Div Payout %	13.66%	35.91%	76.21%	77.85%	41.33%	31.20%	33.30%	-
YoY %	-61.96%	-52.88%	-2.11%	88.36%	32.47%	-6.31%	-	-
Horiz. %	41.02%	107.84%	228.86%	233.78%	124.11%	93.69%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	365,950	348,327	320,529	324,996	320,032	126,558	215,864	9.18%
YoY %	5.06%	8.67%	-1.37%	1.55%	152.87%	-41.37%	-	-
Horiz. %	169.53%	161.36%	148.49%	150.56%	148.26%	58.63%	100.00%	-
NOSH	496,405	496,405	496,405	496,405	496,405	126,558	126,428	25.57%
YoY %	0.00%	0.00%	0.00%	0.00%	292.24%	0.10%	-	-
Horiz. %	392.64%	392.64%	392.64%	392.64%	392.64%	100.10%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	9.59%	11.86%	9.79%	17.19%	20.63%	19.68%	17.11%	-
YoY %	-19.14%	21.14%	-43.05%	-16.67%	4.83%	15.02%	-	-
Horiz. %	56.05%	69.32%	57.22%	100.47%	120.57%	115.02%	100.00%	-
ROE	9.93%	8.93%	4.06%	6.87%	13.59%	32.05%	17.55%	-
YoY %	11.20%	119.95%	-40.90%	-49.45%	-57.60%	82.62%	-	-
Horiz. %	56.58%	50.88%	23.13%	39.15%	77.44%	182.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	77.23	53.62	28.21	27.97	47.51	179.55	176.46	-12.85%
YoY %	44.03%	90.07%	0.86%	-41.13%	-73.54%	1.75%	-	-
Horiz. %	43.77%	30.39%	15.99%	15.85%	26.92%	101.75%	100.00%	-
EPS	7.32	6.27	2.62	4.50	8.76	32.05	29.96	-20.91%
YoY %	16.75%	139.31%	-41.78%	-48.63%	-72.67%	6.98%	-	-
Horiz. %	24.43%	20.93%	8.74%	15.02%	29.24%	106.98%	100.00%	-
DPS	1.00	2.25	2.00	3.50	3.62	10.00	9.97	-31.81%
YoY %	-55.56%	12.50%	-42.86%	-3.31%	-63.80%	0.30%	-	-
Horiz. %	10.03%	22.57%	20.06%	35.11%	36.31%	100.30%	100.00%	-
NAPS	0.7372	0.7017	0.6457	0.6547	0.6447	1.00	1.7074	-13.05%
YoY %	5.06%	8.67%	-1.37%	1.55%	-35.53%	-41.43%	-	-
Horiz. %	43.18%	41.10%	37.82%	38.34%	37.76%	58.57%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 496,405
RPS	70.28	48.79	25.67	25.45	43.24	41.66	40.90	9.43%
YoY %	44.05%	90.07%	0.86%	-41.14%	3.79%	1.86%	-	-
Horiz. %	171.83%	119.29%	62.76%	62.22%	105.72%	101.86%	100.00%	-
EPS	6.66	5.70	2.39	4.09	7.97	7.44	6.94	-0.68%
YoY %	16.84%	138.49%	-41.56%	-48.68%	7.12%	7.20%	-	-
Horiz. %	95.97%	82.13%	34.44%	58.93%	114.84%	107.20%	100.00%	-
DPS	0.91	2.05	1.82	3.19	3.30	2.32	2.31	-14.36%
YoY %	-55.61%	12.64%	-42.95%	-3.33%	42.24%	0.43%	-	-
Horiz. %	39.39%	88.74%	78.79%	138.10%	142.86%	100.43%	100.00%	-
NAPS	0.6709	0.6385	0.5876	0.5958	0.5867	0.232	0.3957	9.18%
YoY %	5.07%	8.66%	-1.38%	1.55%	152.89%	-41.37%	-	-
Horiz. %	169.55%	161.36%	148.50%	150.57%	148.27%	58.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.55	0.655	0.725	0.95	1.09	1.90	1.60	-
P/RPS	0.71	1.22	2.57	3.40	2.29	1.06	0.91	-4.04%
YoY %	-41.80%	-52.53%	-24.41%	48.47%	116.04%	16.48%	-	-
Horiz. %	78.02%	134.07%	282.42%	373.63%	251.65%	116.48%	100.00%	-
P/EPS	7.52	10.45	27.63	21.13	12.44	5.93	5.34	5.86%
YoY %	-28.04%	-62.18%	30.76%	69.86%	109.78%	11.05%	-	-
Horiz. %	140.82%	195.69%	517.42%	395.69%	232.96%	111.05%	100.00%	-
EY	13.31	9.57	3.62	4.73	8.04	16.87	18.72	-5.52%
YoY %	39.08%	164.36%	-23.47%	-41.17%	-52.34%	-9.88%	-	-
Horiz. %	71.10%	51.12%	19.34%	25.27%	42.95%	90.12%	100.00%	-
DY	1.82	3.44	2.76	3.68	3.32	5.26	6.23	-18.52%
YoY %	-47.09%	24.64%	-25.00%	10.84%	-36.88%	-15.57%	-	-
Horiz. %	29.21%	55.22%	44.30%	59.07%	53.29%	84.43%	100.00%	-
P/NAPS	0.75	0.93	1.12	1.45	1.69	1.90	0.94	-3.69%
YoY %	-19.35%	-16.96%	-22.76%	-14.20%	-11.05%	102.13%	-	-
Horiz. %	79.79%	98.94%	119.15%	154.26%	179.79%	202.13%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/06/20	24/05/19	25/05/18	26/05/17	20/05/16	22/05/15	30/05/14	-
Price	0.545	0.67	0.51	0.865	1.02	1.93	1.76	-
P/RPS	0.71	1.25	1.81	3.09	2.15	1.07	1.00	-5.54%
YoY %	-43.20%	-30.94%	-41.42%	43.72%	100.93%	7.00%	-	-
Horiz. %	71.00%	125.00%	181.00%	309.00%	215.00%	107.00%	100.00%	-
P/EPS	7.45	10.69	19.43	19.24	11.64	6.02	5.87	4.04%
YoY %	-30.31%	-44.98%	0.99%	65.29%	93.36%	2.56%	-	-
Horiz. %	126.92%	182.11%	331.01%	327.77%	198.30%	102.56%	100.00%	-
EY	13.43	9.35	5.15	5.20	8.59	16.61	17.02	-3.86%
YoY %	43.64%	81.55%	-0.96%	-39.46%	-48.28%	-2.41%	-	-
Horiz. %	78.91%	54.94%	30.26%	30.55%	50.47%	97.59%	100.00%	-
DY	1.83	3.36	3.92	4.05	3.55	5.18	5.67	-17.16%
YoY %	-45.54%	-14.29%	-3.21%	14.08%	-31.47%	-8.64%	-	-
Horiz. %	32.28%	59.26%	69.14%	71.43%	62.61%	91.36%	100.00%	-
P/NAPS	0.74	0.95	0.79	1.32	1.58	1.93	1.03	-5.35%
YoY %	-22.11%	20.25%	-40.15%	-16.46%	-18.13%	87.38%	-	-
Horiz. %	71.84%	92.23%	76.70%	128.16%	153.40%	187.38%	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