[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 301.39%
YoY- 582.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 230,750 236,020 177,142 154,729 101,688 52,188 122,340 52.83%
PBT 34,946 37,136 44,013 51,453 12,622 8,444 18,950 50.54%
Tax -9,746 -10,324 -10,989 -13,133 -3,246 -2,248 -4,843 59.59%
NP 25,200 26,812 33,024 38,320 9,376 6,196 14,107 47.38%
-
NP to SH 24,050 25,488 33,076 38,493 9,590 6,288 14,112 42.81%
-
Tax Rate 27.89% 27.80% 24.97% 25.52% 25.72% 26.62% 25.56% -
Total Cost 205,550 209,208 144,118 116,409 92,312 45,992 108,233 53.53%
-
Net Worth 221,533 215,864 205,424 212,612 195,069 191,978 188,157 11.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 12,397 - - - 6,014 -
Div Payout % - - 37.48% - - - 42.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 221,533 215,864 205,424 212,612 195,069 191,978 188,157 11.53%
NOSH 126,445 126,428 123,973 123,218 122,010 121,860 120,289 3.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.92% 11.36% 18.64% 24.77% 9.22% 11.87% 11.53% -
ROE 10.86% 11.81% 16.10% 18.10% 4.92% 3.28% 7.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 182.49 186.68 142.89 125.57 83.34 42.83 101.70 47.82%
EPS 19.02 20.16 26.68 31.24 7.86 5.16 11.73 38.14%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.752 1.7074 1.657 1.7255 1.5988 1.5754 1.5642 7.87%
Adjusted Per Share Value based on latest NOSH - 125,455
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.30 43.27 32.47 28.36 18.64 9.57 22.43 52.81%
EPS 4.41 4.67 6.06 7.06 1.76 1.15 2.59 42.73%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 1.10 -
NAPS 0.4061 0.3957 0.3766 0.3898 0.3576 0.3519 0.3449 11.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.71 1.60 1.85 2.15 1.57 1.60 1.60 -
P/RPS 0.94 0.86 1.29 1.71 1.88 3.74 1.57 -29.02%
P/EPS 8.99 7.94 6.93 6.88 19.97 31.01 13.64 -24.32%
EY 11.12 12.60 14.42 14.53 5.01 3.23 7.33 32.12%
DY 0.00 0.00 5.41 0.00 0.00 0.00 3.13 -
P/NAPS 0.98 0.94 1.12 1.25 0.98 1.02 1.02 -2.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 -
Price 1.75 1.76 1.75 2.01 2.20 1.75 1.62 -
P/RPS 0.96 0.94 1.22 1.60 2.64 4.09 1.59 -28.63%
P/EPS 9.20 8.73 6.56 6.43 27.99 33.91 13.81 -23.77%
EY 10.87 11.45 15.25 15.54 3.57 2.95 7.24 31.21%
DY 0.00 0.00 5.71 0.00 0.00 0.00 3.09 -
P/NAPS 1.00 1.03 1.06 1.16 1.38 1.11 1.04 -2.58%

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