[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 22.43%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 41,401 19,063 158,770 132,122 99,691 39,005 254,038 -70.19%
PBT 7,829 3,454 40,378 36,413 28,928 12,002 70,251 -76.87%
Tax -806 236 -11,353 -10,356 -7,319 -3,155 -17,785 -87.31%
NP 7,023 3,690 29,025 26,057 21,609 8,847 52,466 -73.86%
-
NP to SH 6,352 3,336 27,074 23,808 19,447 8,092 45,959 -73.30%
-
Tax Rate 10.30% -6.83% 28.12% 28.44% 25.30% 26.29% 25.32% -
Total Cost 34,378 15,373 129,745 106,065 78,082 30,158 201,572 -69.27%
-
Net Worth 328,025 324,996 321,670 335,768 331,400 320,032 322,792 1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 17,374 - - - 17,978 -
Div Payout % - - 64.17% - - - 39.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 328,025 324,996 321,670 335,768 331,400 320,032 322,792 1.07%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.96% 19.36% 18.28% 19.72% 21.68% 22.68% 20.65% -
ROE 1.94% 1.03% 8.42% 7.09% 5.87% 2.53% 14.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.34 3.84 31.98 26.62 20.08 7.86 49.46 -69.51%
EPS 1.28 0.67 5.45 4.80 3.92 2.42 11.02 -76.22%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 0.6608 0.6547 0.648 0.6764 0.6676 0.6447 0.6284 3.41%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.58 3.49 29.08 24.20 18.26 7.14 46.52 -70.20%
EPS 1.16 0.61 4.96 4.36 3.56 1.48 8.42 -73.35%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 3.29 -
NAPS 0.6007 0.5952 0.5891 0.6149 0.6069 0.5861 0.5911 1.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.81 0.95 1.00 0.99 0.99 1.09 1.06 -
P/RPS 9.71 24.74 3.13 3.72 4.93 13.87 2.14 174.32%
P/EPS 63.30 141.36 18.34 20.64 25.27 66.87 11.85 205.89%
EY 1.58 0.71 5.45 4.84 3.96 1.50 8.44 -67.30%
DY 0.00 0.00 3.50 0.00 0.00 0.00 3.30 -
P/NAPS 1.23 1.45 1.54 1.46 1.48 1.69 1.69 -19.10%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 -
Price 0.89 0.865 0.93 0.975 1.03 1.02 1.01 -
P/RPS 10.67 22.52 2.91 3.66 5.13 12.98 2.04 201.62%
P/EPS 69.55 128.71 17.05 20.33 26.29 62.57 11.29 236.42%
EY 1.44 0.78 5.86 4.92 3.80 1.60 8.86 -70.25%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.47 -
P/NAPS 1.35 1.32 1.44 1.44 1.54 1.58 1.61 -11.08%

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