[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 502.09%
YoY- 582.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 115,375 59,005 177,142 116,047 50,844 13,047 122,340 -3.84%
PBT 17,473 9,284 44,013 38,590 6,311 2,111 18,950 -5.28%
Tax -4,873 -2,581 -10,989 -9,850 -1,623 -562 -4,843 0.41%
NP 12,600 6,703 33,024 28,740 4,688 1,549 14,107 -7.27%
-
NP to SH 12,025 6,372 33,076 28,870 4,795 1,572 14,112 -10.14%
-
Tax Rate 27.89% 27.80% 24.97% 25.52% 25.72% 26.62% 25.56% -
Total Cost 102,775 52,302 144,118 87,307 46,156 11,498 108,233 -3.39%
-
Net Worth 221,533 215,864 205,424 212,612 195,069 191,978 188,157 11.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 12,397 - - - 6,014 -
Div Payout % - - 37.48% - - - 42.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 221,533 215,864 205,424 212,612 195,069 191,978 188,157 11.53%
NOSH 126,445 126,428 123,973 123,218 122,010 121,860 120,289 3.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.92% 11.36% 18.64% 24.77% 9.22% 11.87% 11.53% -
ROE 5.43% 2.95% 16.10% 13.58% 2.46% 0.82% 7.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 91.24 46.67 142.89 94.18 41.67 10.71 101.70 -6.99%
EPS 9.51 5.04 26.68 23.43 3.93 1.29 11.73 -13.08%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.752 1.7074 1.657 1.7255 1.5988 1.5754 1.5642 7.87%
Adjusted Per Share Value based on latest NOSH - 125,455
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.13 10.81 32.44 21.25 9.31 2.39 22.40 -3.82%
EPS 2.20 1.17 6.06 5.29 0.88 0.29 2.58 -10.10%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 1.10 -
NAPS 0.4057 0.3953 0.3762 0.3894 0.3572 0.3516 0.3446 11.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.71 1.60 1.85 2.15 1.57 1.60 1.60 -
P/RPS 1.87 3.43 1.29 2.28 3.77 14.94 1.57 12.40%
P/EPS 17.98 31.75 6.93 9.18 39.95 124.03 13.64 20.28%
EY 5.56 3.15 14.42 10.90 2.50 0.81 7.33 -16.86%
DY 0.00 0.00 5.41 0.00 0.00 0.00 3.13 -
P/NAPS 0.98 0.94 1.12 1.25 0.98 1.02 1.02 -2.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 -
Price 1.75 1.76 1.75 2.01 2.20 1.75 1.62 -
P/RPS 1.92 3.77 1.22 2.13 5.28 16.35 1.59 13.43%
P/EPS 18.40 34.92 6.56 8.58 55.98 135.66 13.81 21.14%
EY 5.43 2.86 15.25 11.66 1.79 0.74 7.24 -17.49%
DY 0.00 0.00 5.71 0.00 0.00 0.00 3.09 -
P/NAPS 1.00 1.03 1.06 1.16 1.38 1.11 1.04 -2.58%

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