[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 17.25%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 176,162 199,382 156,020 254,038 226,781 218,658 228,720 -15.93%
PBT 48,550 57,856 48,008 70,251 60,157 55,864 66,472 -18.85%
Tax -13,808 -14,638 -12,620 -17,785 -15,421 -13,742 -15,848 -8.75%
NP 34,742 43,218 35,388 52,466 44,736 42,122 50,624 -22.14%
-
NP to SH 31,744 38,894 32,368 45,959 39,198 36,396 42,220 -17.27%
-
Tax Rate 28.44% 25.30% 26.29% 25.32% 25.63% 24.60% 23.84% -
Total Cost 141,420 156,164 120,632 201,572 182,045 176,536 178,096 -14.21%
-
Net Worth 335,768 331,400 320,032 322,792 263,277 251,492 243,866 23.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 17,978 - - - -
Div Payout % - - - 39.12% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 335,768 331,400 320,032 322,792 263,277 251,492 243,866 23.69%
NOSH 496,405 496,405 496,405 496,405 177,287 126,638 126,558 148.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.72% 21.68% 22.68% 20.65% 19.73% 19.26% 22.13% -
ROE 9.45% 11.74% 10.11% 14.24% 14.89% 14.47% 17.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.49 40.17 31.43 49.46 151.99 172.66 180.72 -66.11%
EPS 6.40 7.84 9.68 11.02 29.20 28.74 33.36 -66.63%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.6764 0.6676 0.6447 0.6284 1.7645 1.9859 1.9269 -50.14%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.26 36.51 28.57 46.52 41.53 40.04 41.89 -15.94%
EPS 5.81 7.12 5.93 8.42 7.18 6.67 7.73 -17.29%
DPS 0.00 0.00 0.00 3.29 0.00 0.00 0.00 -
NAPS 0.6149 0.6069 0.5861 0.5911 0.4822 0.4606 0.4466 23.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.99 0.99 1.09 1.06 2.40 2.05 1.90 -
P/RPS 2.79 2.46 3.47 2.14 1.58 1.19 1.05 91.50%
P/EPS 15.48 12.64 16.72 11.85 9.14 7.13 5.70 94.30%
EY 6.46 7.91 5.98 8.44 10.95 14.02 17.56 -48.56%
DY 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 1.46 1.48 1.69 1.69 1.36 1.03 0.99 29.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 -
Price 0.975 1.03 1.02 1.01 1.18 1.70 1.93 -
P/RPS 2.75 2.56 3.25 2.04 0.78 0.98 1.07 87.30%
P/EPS 15.25 13.15 15.64 11.29 4.49 5.92 5.79 90.38%
EY 6.56 7.61 6.39 8.86 22.26 16.91 17.28 -47.47%
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 1.44 1.54 1.58 1.61 0.67 0.86 1.00 27.43%

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