[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -54.97%
YoY- -50.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,340 95,273 83,358 72,704 113,588 99,830 95,792 17.62%
PBT 18,950 8,546 7,486 8,388 16,870 14,442 15,240 15.55%
Tax -4,843 -2,910 -2,282 -2,728 -4,298 -3,717 -4,134 11.07%
NP 14,107 5,636 5,204 5,660 12,572 10,725 11,106 17.20%
-
NP to SH 14,112 5,636 5,202 5,664 12,579 10,725 11,106 17.22%
-
Tax Rate 25.56% 34.05% 30.48% 32.52% 25.48% 25.74% 27.13% -
Total Cost 108,233 89,637 78,154 67,044 101,016 89,105 84,686 17.68%
-
Net Worth 188,157 178,374 174,982 178,820 174,677 169,413 165,504 8.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,014 6,004 8,948 - - - - -
Div Payout % 42.62% 106.53% 172.02% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,157 178,374 174,982 178,820 174,677 169,413 165,504 8.88%
NOSH 120,289 120,085 119,311 118,991 117,122 116,579 115,446 2.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.53% 5.92% 6.24% 7.78% 11.07% 10.74% 11.59% -
ROE 7.50% 3.16% 2.97% 3.17% 7.20% 6.33% 6.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.70 79.34 69.87 61.10 96.98 85.63 82.97 14.46%
EPS 11.73 4.69 4.36 4.76 10.74 9.20 9.62 14.06%
DPS 5.00 5.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.5642 1.4854 1.4666 1.5028 1.4914 1.4532 1.4336 5.95%
Adjusted Per Share Value based on latest NOSH - 118,991
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.40 17.45 15.27 13.31 20.80 18.28 17.54 17.62%
EPS 2.58 1.03 0.95 1.04 2.30 1.96 2.03 17.24%
DPS 1.10 1.10 1.64 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.3267 0.3205 0.3275 0.3199 0.3103 0.3031 8.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.26 1.12 1.27 1.35 1.17 1.08 -
P/RPS 1.57 1.59 1.60 2.08 1.39 1.37 1.30 13.34%
P/EPS 13.64 26.85 25.69 26.68 12.57 12.72 11.23 13.77%
EY 7.33 3.72 3.89 3.75 7.96 7.86 8.91 -12.15%
DY 3.13 3.97 6.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.76 0.85 0.91 0.81 0.75 22.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 -
Price 1.62 1.59 1.17 1.17 1.35 1.32 1.15 -
P/RPS 1.59 2.00 1.67 1.91 1.39 1.54 1.39 9.33%
P/EPS 13.81 33.88 26.83 24.58 12.57 14.35 11.95 10.07%
EY 7.24 2.95 3.73 4.07 7.96 6.97 8.37 -9.17%
DY 3.09 3.14 6.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 0.80 0.78 0.91 0.91 0.80 19.01%

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