[IBRACO] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.2%
YoY- -41.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 291,923 383,352 266,165 140,029 138,828 235,863 227,236 4.25%
PBT 48,433 50,672 44,109 18,754 31,830 65,635 60,150 -3.54%
Tax -13,069 -13,904 -12,541 -5,051 -7,962 -16,978 -15,431 -2.72%
NP 35,364 36,768 31,568 13,703 23,868 48,657 44,719 -3.83%
-
NP to SH 35,026 36,329 31,107 13,027 22,318 43,496 40,562 -2.41%
-
Tax Rate 26.98% 27.44% 28.43% 26.93% 25.01% 25.87% 25.65% -
Total Cost 256,559 346,584 234,597 126,326 114,960 187,206 182,517 5.83%
-
Net Worth 401,095 365,950 348,327 320,529 324,996 320,032 126,558 21.17%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 9,928 4,964 11,169 9,928 17,374 17,978 12,656 -3.96%
Div Payout % 28.34% 13.66% 35.91% 76.21% 77.85% 41.33% 31.20% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 401,095 365,950 348,327 320,529 324,996 320,032 126,558 21.17%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 126,558 25.55%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.11% 9.59% 11.86% 9.79% 17.19% 20.63% 19.68% -
ROE 8.73% 9.93% 8.93% 4.06% 6.87% 13.59% 32.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 58.81 77.23 53.62 28.21 27.97 47.51 179.55 -16.96%
EPS 7.06 7.32 6.27 2.62 4.50 8.76 32.05 -22.26%
DPS 2.00 1.00 2.25 2.00 3.50 3.62 10.00 -23.50%
NAPS 0.808 0.7372 0.7017 0.6457 0.6547 0.6447 1.00 -3.48%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 53.46 70.21 48.74 25.64 25.42 43.19 41.61 4.26%
EPS 6.41 6.65 5.70 2.39 4.09 7.97 7.43 -2.42%
DPS 1.82 0.91 2.05 1.82 3.18 3.29 2.32 -3.96%
NAPS 0.7345 0.6702 0.6379 0.587 0.5952 0.5861 0.2318 21.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.63 0.55 0.655 0.725 0.95 1.09 1.90 -
P/RPS 1.07 0.71 1.22 2.57 3.40 2.29 1.06 0.15%
P/EPS 8.93 7.52 10.45 27.63 21.13 12.44 5.93 7.05%
EY 11.20 13.31 9.57 3.62 4.73 8.04 16.87 -6.59%
DY 3.17 1.82 3.44 2.76 3.68 3.32 5.26 -8.08%
P/NAPS 0.78 0.75 0.93 1.12 1.45 1.69 1.90 -13.77%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 25/06/20 24/05/19 25/05/18 26/05/17 20/05/16 22/05/15 -
Price 0.60 0.545 0.67 0.51 0.865 1.02 1.93 -
P/RPS 1.02 0.71 1.25 1.81 3.09 2.15 1.07 -0.79%
P/EPS 8.50 7.45 10.69 19.43 19.24 11.64 6.02 5.91%
EY 11.76 13.43 9.35 5.15 5.20 8.59 16.61 -5.58%
DY 3.33 1.83 3.36 3.92 4.05 3.55 5.18 -7.09%
P/NAPS 0.74 0.74 0.95 0.79 1.32 1.58 1.93 -14.75%

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