[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.79%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 156,020 254,038 226,781 218,658 228,720 229,061 218,666 -20.13%
PBT 48,008 70,251 60,157 55,864 66,472 52,816 38,498 15.84%
Tax -12,620 -17,785 -15,421 -13,742 -15,848 -14,050 -11,610 5.71%
NP 35,388 52,466 44,736 42,122 50,624 38,766 26,888 20.07%
-
NP to SH 32,368 45,959 39,198 36,396 42,220 36,379 27,540 11.35%
-
Tax Rate 26.29% 25.32% 25.63% 24.60% 23.84% 26.60% 30.16% -
Total Cost 120,632 201,572 182,045 176,536 178,096 190,295 191,778 -26.56%
-
Net Worth 320,032 322,792 263,277 251,492 243,866 233,252 230,227 24.52%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,978 - - - 12,652 - -
Div Payout % - 39.12% - - - 34.78% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 320,032 322,792 263,277 251,492 243,866 233,252 230,227 24.52%
NOSH 496,405 496,405 177,287 126,638 126,558 126,520 126,485 148.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 22.68% 20.65% 19.73% 19.26% 22.13% 16.92% 12.30% -
ROE 10.11% 14.24% 14.89% 14.47% 17.31% 15.60% 11.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.43 49.46 151.99 172.66 180.72 181.05 172.88 -67.87%
EPS 9.68 11.02 29.20 28.74 33.36 9.04 21.77 -41.71%
DPS 0.00 3.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.6447 0.6284 1.7645 1.9859 1.9269 1.8436 1.8202 -49.90%
Adjusted Per Share Value based on latest NOSH - 126,539
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.60 46.57 41.57 40.08 41.93 41.99 40.09 -20.14%
EPS 5.93 8.43 7.19 6.67 7.74 6.67 5.05 11.29%
DPS 0.00 3.30 0.00 0.00 0.00 2.32 0.00 -
NAPS 0.5867 0.5917 0.4826 0.461 0.4471 0.4276 0.422 24.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.09 1.06 2.40 2.05 1.90 1.73 1.65 -
P/RPS 3.47 2.14 1.58 1.19 1.05 0.96 0.95 136.98%
P/EPS 16.72 11.85 9.14 7.13 5.70 6.02 7.58 69.36%
EY 5.98 8.44 10.95 14.02 17.56 16.62 13.20 -40.98%
DY 0.00 3.30 0.00 0.00 0.00 5.78 0.00 -
P/NAPS 1.69 1.69 1.36 1.03 0.99 0.94 0.91 51.03%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 27/02/15 21/11/14 -
Price 1.02 1.01 1.18 1.70 1.93 1.79 1.82 -
P/RPS 3.25 2.04 0.78 0.98 1.07 0.99 1.05 112.24%
P/EPS 15.64 11.29 4.49 5.92 5.79 6.23 8.36 51.77%
EY 6.39 8.86 22.26 16.91 17.28 16.06 11.96 -34.13%
DY 0.00 3.47 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.58 1.61 0.67 0.86 1.00 0.97 1.00 35.61%

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