[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -22.94%
YoY- 305.34%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 229,061 218,666 230,750 236,020 177,142 154,729 101,688 71.58%
PBT 52,816 38,498 34,946 37,136 44,013 51,453 12,622 158.99%
Tax -14,050 -11,610 -9,746 -10,324 -10,989 -13,133 -3,246 164.88%
NP 38,766 26,888 25,200 26,812 33,024 38,320 9,376 156.94%
-
NP to SH 36,379 27,540 24,050 25,488 33,076 38,493 9,590 142.64%
-
Tax Rate 26.60% 30.16% 27.89% 27.80% 24.97% 25.52% 25.72% -
Total Cost 190,295 191,778 205,550 209,208 144,118 116,409 92,312 61.76%
-
Net Worth 233,252 230,227 221,533 215,864 205,424 212,612 195,069 12.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,652 - - - 12,397 - - -
Div Payout % 34.78% - - - 37.48% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,252 230,227 221,533 215,864 205,424 212,612 195,069 12.62%
NOSH 126,520 126,485 126,445 126,428 123,973 123,218 122,010 2.44%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.92% 12.30% 10.92% 11.36% 18.64% 24.77% 9.22% -
ROE 15.60% 11.96% 10.86% 11.81% 16.10% 18.10% 4.92% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 181.05 172.88 182.49 186.68 142.89 125.57 83.34 67.50%
EPS 9.04 21.77 19.02 20.16 26.68 31.24 7.86 9.74%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.8436 1.8202 1.752 1.7074 1.657 1.7255 1.5988 9.93%
Adjusted Per Share Value based on latest NOSH - 126,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.99 40.09 42.30 43.27 32.47 28.36 18.64 71.58%
EPS 6.67 5.05 4.41 4.67 6.06 7.06 1.76 142.48%
DPS 2.32 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 0.4276 0.422 0.4061 0.3957 0.3766 0.3898 0.3576 12.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.73 1.65 1.71 1.60 1.85 2.15 1.57 -
P/RPS 0.96 0.95 0.94 0.86 1.29 1.71 1.88 -36.03%
P/EPS 6.02 7.58 8.99 7.94 6.93 6.88 19.97 -54.94%
EY 16.62 13.20 11.12 12.60 14.42 14.53 5.01 121.94%
DY 5.78 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.94 0.91 0.98 0.94 1.12 1.25 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.79 1.82 1.75 1.76 1.75 2.01 2.20 -
P/RPS 0.99 1.05 0.96 0.94 1.22 1.60 2.64 -47.90%
P/EPS 6.23 8.36 9.20 8.73 6.56 6.43 27.99 -63.17%
EY 16.06 11.96 10.87 11.45 15.25 15.54 3.57 171.76%
DY 5.59 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.97 1.00 1.00 1.03 1.06 1.16 1.38 -20.89%

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