[IBRACO] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 0.47%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 392,818 294,168 275,490 291,923 383,352 266,165 140,029 18.73%
PBT 57,416 51,358 30,381 48,433 50,672 44,109 18,754 20.48%
Tax -16,848 -14,598 -8,143 -13,069 -13,904 -12,541 -5,051 22.21%
NP 40,568 36,760 22,238 35,364 36,768 31,568 13,703 19.80%
-
NP to SH 40,906 36,353 22,133 35,026 36,329 31,107 13,027 20.98%
-
Tax Rate 29.34% 28.42% 26.80% 26.98% 27.44% 28.43% 26.93% -
Total Cost 352,250 257,408 253,252 256,559 346,584 234,597 126,326 18.62%
-
Net Worth 484,397 451,689 437,164 401,095 365,950 348,327 320,529 7.11%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 8,190 10,920 21,841 9,928 4,964 11,169 9,928 -3.15%
Div Payout % 20.02% 30.04% 98.68% 28.34% 13.66% 35.91% 76.21% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 484,397 451,689 437,164 401,095 365,950 348,327 320,529 7.11%
NOSH 546,046 546,046 546,046 496,405 496,405 496,405 496,405 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.33% 12.50% 8.07% 12.11% 9.59% 11.86% 9.79% -
ROE 8.44% 8.05% 5.06% 8.73% 9.93% 8.93% 4.06% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 71.94 53.87 50.45 58.81 77.23 53.62 28.21 16.86%
EPS 7.49 6.66 4.05 7.06 7.32 6.27 2.62 19.11%
DPS 1.50 2.00 4.00 2.00 1.00 2.25 2.00 -4.67%
NAPS 0.8871 0.8272 0.8006 0.808 0.7372 0.7017 0.6457 5.43%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 71.94 53.87 50.45 53.46 70.21 48.74 25.64 18.74%
EPS 7.49 6.66 4.05 6.41 6.65 5.70 2.39 20.94%
DPS 1.50 2.00 4.00 1.82 0.91 2.05 1.82 -3.16%
NAPS 0.8871 0.8272 0.8006 0.7345 0.6702 0.6379 0.587 7.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.915 0.565 0.585 0.63 0.55 0.655 0.725 -
P/RPS 1.27 1.05 1.16 1.07 0.71 1.22 2.57 -11.07%
P/EPS 12.21 8.49 14.43 8.93 7.52 10.45 27.63 -12.71%
EY 8.19 11.78 6.93 11.20 13.31 9.57 3.62 14.56%
DY 1.64 3.54 6.84 3.17 1.82 3.44 2.76 -8.30%
P/NAPS 1.03 0.68 0.73 0.78 0.75 0.93 1.12 -1.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 27/05/22 28/05/21 25/06/20 24/05/19 25/05/18 -
Price 1.10 0.565 0.60 0.60 0.545 0.67 0.51 -
P/RPS 1.53 1.05 1.19 1.02 0.71 1.25 1.81 -2.75%
P/EPS 14.68 8.49 14.80 8.50 7.45 10.69 19.43 -4.56%
EY 6.81 11.78 6.76 11.76 13.43 9.35 5.15 4.76%
DY 1.36 3.54 6.67 3.33 1.83 3.36 3.92 -16.16%
P/NAPS 1.24 0.68 0.75 0.74 0.74 0.95 0.79 7.79%

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