[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -50.71%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 126,599 92,745 82,802 76,252 158,770 176,162 199,382 -26.06%
PBT 18,971 17,164 15,658 13,816 40,378 48,550 57,856 -52.35%
Tax -4,039 -2,792 -1,612 944 -11,353 -13,808 -14,638 -57.51%
NP 14,932 14,372 14,046 14,760 29,025 34,742 43,218 -50.66%
-
NP to SH 14,038 12,744 12,704 13,344 27,074 31,744 38,894 -49.21%
-
Tax Rate 21.29% 16.27% 10.30% -6.83% 28.12% 28.44% 25.30% -
Total Cost 111,667 78,373 68,756 61,492 129,745 141,420 156,164 -19.98%
-
Net Worth 325,791 331,202 328,025 324,996 321,670 335,768 331,400 -1.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,928 - - - 17,374 - - -
Div Payout % 70.72% - - - 64.17% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 325,791 331,202 328,025 324,996 321,670 335,768 331,400 -1.12%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.79% 15.50% 16.96% 19.36% 18.28% 19.72% 21.68% -
ROE 4.31% 3.85% 3.87% 4.11% 8.42% 9.45% 11.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.50 18.68 16.68 15.36 31.98 35.49 40.17 -26.07%
EPS 2.83 2.57 2.56 2.68 5.45 6.40 7.84 -49.20%
DPS 2.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.6563 0.6672 0.6608 0.6547 0.648 0.6764 0.6676 -1.12%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.18 16.98 15.16 13.96 29.08 32.26 36.51 -26.06%
EPS 2.57 2.33 2.33 2.44 4.96 5.81 7.12 -49.21%
DPS 1.82 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 0.5966 0.6065 0.6007 0.5952 0.5891 0.6149 0.6069 -1.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.815 0.915 0.81 0.95 1.00 0.99 0.99 -
P/RPS 3.20 4.90 4.86 6.18 3.13 2.79 2.46 19.10%
P/EPS 28.82 35.64 31.65 35.34 18.34 15.48 12.64 72.97%
EY 3.47 2.81 3.16 2.83 5.45 6.46 7.91 -42.17%
DY 2.45 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 1.24 1.37 1.23 1.45 1.54 1.46 1.48 -11.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 -
Price 0.71 0.88 0.89 0.865 0.93 0.975 1.03 -
P/RPS 2.78 4.71 5.34 5.63 2.91 2.75 2.56 5.63%
P/EPS 25.11 34.28 34.78 32.18 17.05 15.25 13.15 53.73%
EY 3.98 2.92 2.88 3.11 5.86 6.56 7.61 -35.01%
DY 2.82 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 1.08 1.32 1.35 1.32 1.44 1.44 1.54 -21.01%

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