[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.16%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 76,252 158,770 176,162 199,382 156,020 254,038 226,781 -51.61%
PBT 13,816 40,378 48,550 57,856 48,008 70,251 60,157 -62.46%
Tax 944 -11,353 -13,808 -14,638 -12,620 -17,785 -15,421 -
NP 14,760 29,025 34,742 43,218 35,388 52,466 44,736 -52.22%
-
NP to SH 13,344 27,074 31,744 38,894 32,368 45,959 39,198 -51.21%
-
Tax Rate -6.83% 28.12% 28.44% 25.30% 26.29% 25.32% 25.63% -
Total Cost 61,492 129,745 141,420 156,164 120,632 201,572 182,045 -51.46%
-
Net Worth 324,996 321,670 335,768 331,400 320,032 322,792 263,277 15.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 17,374 - - - 17,978 - -
Div Payout % - 64.17% - - - 39.12% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 324,996 321,670 335,768 331,400 320,032 322,792 263,277 15.05%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 177,287 98.53%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.36% 18.28% 19.72% 21.68% 22.68% 20.65% 19.73% -
ROE 4.11% 8.42% 9.45% 11.74% 10.11% 14.24% 14.89% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.36 31.98 35.49 40.17 31.43 49.46 151.99 -78.27%
EPS 2.68 5.45 6.40 7.84 9.68 11.02 29.20 -79.62%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.6547 0.648 0.6764 0.6676 0.6447 0.6284 1.7645 -48.33%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.98 29.11 32.29 36.55 28.60 46.57 41.57 -51.60%
EPS 2.45 4.96 5.82 7.13 5.93 8.43 7.19 -51.18%
DPS 0.00 3.19 0.00 0.00 0.00 3.30 0.00 -
NAPS 0.5958 0.5897 0.6155 0.6075 0.5867 0.5917 0.4826 15.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.95 1.00 0.99 0.99 1.09 1.06 2.40 -
P/RPS 6.18 3.13 2.79 2.46 3.47 2.14 1.58 148.04%
P/EPS 35.34 18.34 15.48 12.64 16.72 11.85 9.14 146.14%
EY 2.83 5.45 6.46 7.91 5.98 8.44 10.95 -59.39%
DY 0.00 3.50 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 1.45 1.54 1.46 1.48 1.69 1.69 1.36 4.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 -
Price 0.865 0.93 0.975 1.03 1.02 1.01 1.18 -
P/RPS 5.63 2.91 2.75 2.56 3.25 2.04 0.78 273.03%
P/EPS 32.18 17.05 15.25 13.15 15.64 11.29 4.49 271.28%
EY 3.11 5.86 6.56 7.61 6.39 8.86 22.26 -73.04%
DY 0.00 3.76 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 1.32 1.44 1.44 1.54 1.58 1.61 0.67 57.09%

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