[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 140.32%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,063 158,770 132,122 99,691 39,005 254,038 170,086 -76.72%
PBT 3,454 40,378 36,413 28,928 12,002 70,251 45,118 -81.94%
Tax 236 -11,353 -10,356 -7,319 -3,155 -17,785 -11,566 -
NP 3,690 29,025 26,057 21,609 8,847 52,466 33,552 -77.01%
-
NP to SH 3,336 27,074 23,808 19,447 8,092 45,959 29,399 -76.53%
-
Tax Rate -6.83% 28.12% 28.44% 25.30% 26.29% 25.32% 25.64% -
Total Cost 15,373 129,745 106,065 78,082 30,158 201,572 136,534 -76.65%
-
Net Worth 324,996 321,670 335,768 331,400 320,032 322,792 263,277 15.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 17,374 - - - 17,978 - -
Div Payout % - 64.17% - - - 39.12% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 324,996 321,670 335,768 331,400 320,032 322,792 263,277 15.05%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 177,287 98.53%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.36% 18.28% 19.72% 21.68% 22.68% 20.65% 19.73% -
ROE 1.03% 8.42% 7.09% 5.87% 2.53% 14.24% 11.17% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.84 31.98 26.62 20.08 7.86 49.46 113.99 -89.54%
EPS 0.67 5.45 4.80 3.92 2.42 11.02 21.90 -90.19%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.6547 0.648 0.6764 0.6676 0.6447 0.6284 1.7645 -48.33%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.49 29.11 24.22 18.28 7.15 46.57 31.18 -76.74%
EPS 0.61 4.96 4.36 3.56 1.48 8.43 5.39 -76.57%
DPS 0.00 3.19 0.00 0.00 0.00 3.30 0.00 -
NAPS 0.5958 0.5897 0.6155 0.6075 0.5867 0.5917 0.4826 15.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.95 1.00 0.99 0.99 1.09 1.06 2.40 -
P/RPS 24.74 3.13 3.72 4.93 13.87 2.14 2.11 415.34%
P/EPS 141.36 18.34 20.64 25.27 66.87 11.85 12.18 411.84%
EY 0.71 5.45 4.84 3.96 1.50 8.44 8.21 -80.41%
DY 0.00 3.50 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 1.45 1.54 1.46 1.48 1.69 1.69 1.36 4.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 -
Price 0.865 0.93 0.975 1.03 1.02 1.01 1.18 -
P/RPS 22.52 2.91 3.66 5.13 12.98 2.04 1.04 675.43%
P/EPS 128.71 17.05 20.33 26.29 62.57 11.29 5.99 671.45%
EY 0.78 5.86 4.92 3.80 1.60 8.86 16.70 -87.00%
DY 0.00 3.76 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 1.32 1.44 1.44 1.54 1.58 1.61 0.67 57.09%

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