[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -29.57%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 158,770 176,162 199,382 156,020 254,038 226,781 218,658 -19.13%
PBT 40,378 48,550 57,856 48,008 70,251 60,157 55,864 -19.38%
Tax -11,353 -13,808 -14,638 -12,620 -17,785 -15,421 -13,742 -11.90%
NP 29,025 34,742 43,218 35,388 52,466 44,736 42,122 -21.89%
-
NP to SH 27,074 31,744 38,894 32,368 45,959 39,198 36,396 -17.82%
-
Tax Rate 28.12% 28.44% 25.30% 26.29% 25.32% 25.63% 24.60% -
Total Cost 129,745 141,420 156,164 120,632 201,572 182,045 176,536 -18.48%
-
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,492 17.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,374 - - - 17,978 - - -
Div Payout % 64.17% - - - 39.12% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,492 17.74%
NOSH 496,405 496,405 496,405 496,405 496,405 177,287 126,638 147.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.28% 19.72% 21.68% 22.68% 20.65% 19.73% 19.26% -
ROE 8.42% 9.45% 11.74% 10.11% 14.24% 14.89% 14.47% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.98 35.49 40.17 31.43 49.46 151.99 172.66 -67.34%
EPS 5.45 6.40 7.84 9.68 11.02 29.20 28.74 -66.82%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.648 0.6764 0.6676 0.6447 0.6284 1.7645 1.9859 -52.44%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.11 32.29 36.55 28.60 46.57 41.57 40.08 -19.12%
EPS 4.96 5.82 7.13 5.93 8.43 7.19 6.67 -17.84%
DPS 3.19 0.00 0.00 0.00 3.30 0.00 0.00 -
NAPS 0.5897 0.6155 0.6075 0.5867 0.5917 0.4826 0.461 17.75%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.00 0.99 0.99 1.09 1.06 2.40 2.05 -
P/RPS 3.13 2.79 2.46 3.47 2.14 1.58 1.19 89.98%
P/EPS 18.34 15.48 12.64 16.72 11.85 9.14 7.13 87.19%
EY 5.45 6.46 7.91 5.98 8.44 10.95 14.02 -46.58%
DY 3.50 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 1.54 1.46 1.48 1.69 1.69 1.36 1.03 30.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 -
Price 0.93 0.975 1.03 1.02 1.01 1.18 1.70 -
P/RPS 2.91 2.75 2.56 3.25 2.04 0.78 0.98 105.91%
P/EPS 17.05 15.25 13.15 15.64 11.29 4.49 5.92 101.77%
EY 5.86 6.56 7.61 6.39 8.86 22.26 16.91 -50.50%
DY 3.76 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.44 1.44 1.54 1.58 1.61 0.67 0.86 40.78%

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