[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -14.71%
YoY- -41.09%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 92,745 82,802 76,252 158,770 176,162 199,382 156,020 -29.27%
PBT 17,164 15,658 13,816 40,378 48,550 57,856 48,008 -49.59%
Tax -2,792 -1,612 944 -11,353 -13,808 -14,638 -12,620 -63.38%
NP 14,372 14,046 14,760 29,025 34,742 43,218 35,388 -45.12%
-
NP to SH 12,744 12,704 13,344 27,074 31,744 38,894 32,368 -46.25%
-
Tax Rate 16.27% 10.30% -6.83% 28.12% 28.44% 25.30% 26.29% -
Total Cost 78,373 68,756 61,492 129,745 141,420 156,164 120,632 -24.96%
-
Net Worth 331,202 328,025 324,996 321,670 335,768 331,400 320,032 2.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 17,374 - - - -
Div Payout % - - - 64.17% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 331,202 328,025 324,996 321,670 335,768 331,400 320,032 2.31%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.50% 16.96% 19.36% 18.28% 19.72% 21.68% 22.68% -
ROE 3.85% 3.87% 4.11% 8.42% 9.45% 11.74% 10.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.68 16.68 15.36 31.98 35.49 40.17 31.43 -29.28%
EPS 2.57 2.56 2.68 5.45 6.40 7.84 9.68 -58.65%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.6672 0.6608 0.6547 0.648 0.6764 0.6676 0.6447 2.31%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.98 15.16 13.96 29.08 32.26 36.51 28.57 -29.28%
EPS 2.33 2.33 2.44 4.96 5.81 7.12 5.93 -46.32%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 0.6065 0.6007 0.5952 0.5891 0.6149 0.6069 0.5861 2.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.915 0.81 0.95 1.00 0.99 0.99 1.09 -
P/RPS 4.90 4.86 6.18 3.13 2.79 2.46 3.47 25.84%
P/EPS 35.64 31.65 35.34 18.34 15.48 12.64 16.72 65.55%
EY 2.81 3.16 2.83 5.45 6.46 7.91 5.98 -39.53%
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 1.37 1.23 1.45 1.54 1.46 1.48 1.69 -13.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 -
Price 0.88 0.89 0.865 0.93 0.975 1.03 1.02 -
P/RPS 4.71 5.34 5.63 2.91 2.75 2.56 3.25 28.03%
P/EPS 34.28 34.78 32.18 17.05 15.25 13.15 15.64 68.65%
EY 2.92 2.88 3.11 5.86 6.56 7.61 6.39 -40.64%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 1.32 1.44 1.44 1.54 1.58 -11.28%

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