[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 56.38%
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 71,455 41,679 18,176 113,588 74,873 47,896 19,387 138.03%
PBT 6,410 3,743 2,097 16,870 10,832 7,620 3,873 39.78%
Tax -2,183 -1,141 -682 -4,298 -2,788 -2,067 -1,022 65.62%
NP 4,227 2,602 1,415 12,572 8,044 5,553 2,851 29.93%
-
NP to SH 4,227 2,601 1,416 12,579 8,044 5,553 2,851 29.93%
-
Tax Rate 34.06% 30.48% 32.52% 25.48% 25.74% 27.13% 26.39% -
Total Cost 67,228 39,077 16,761 101,016 66,829 42,343 16,536 154.07%
-
Net Worth 178,374 174,982 178,820 174,677 169,413 165,504 162,772 6.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,503 4,474 - - - - - -
Div Payout % 106.53% 172.02% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 178,374 174,982 178,820 174,677 169,413 165,504 162,772 6.27%
NOSH 120,085 119,311 118,991 117,122 116,579 115,446 115,425 2.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.92% 6.24% 7.78% 11.07% 10.74% 11.59% 14.71% -
ROE 2.37% 1.49% 0.79% 7.20% 4.75% 3.36% 1.75% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.50 34.93 15.28 96.98 64.22 41.49 16.80 131.81%
EPS 3.52 2.18 1.19 10.74 6.90 4.81 2.47 26.55%
DPS 3.75 3.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4854 1.4666 1.5028 1.4914 1.4532 1.4336 1.4102 3.51%
Adjusted Per Share Value based on latest NOSH - 119,028
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.09 7.63 3.33 20.80 13.71 8.77 3.55 138.10%
EPS 0.77 0.48 0.26 2.30 1.47 1.02 0.52 29.82%
DPS 0.82 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3267 0.3205 0.3275 0.3199 0.3103 0.3031 0.2981 6.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.26 1.12 1.27 1.35 1.17 1.08 1.18 -
P/RPS 2.12 3.21 8.31 1.39 1.82 2.60 7.03 -54.93%
P/EPS 35.80 51.38 106.72 12.57 16.96 22.45 47.77 -17.45%
EY 2.79 1.95 0.94 7.96 5.90 4.45 2.09 21.17%
DY 2.98 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.85 0.91 0.81 0.75 0.84 0.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 21/04/11 -
Price 1.59 1.17 1.17 1.35 1.32 1.15 1.12 -
P/RPS 2.67 3.35 7.66 1.39 2.06 2.77 6.67 -45.59%
P/EPS 45.17 53.67 98.32 12.57 19.13 23.91 45.34 -0.24%
EY 2.21 1.86 1.02 7.96 5.23 4.18 2.21 0.00%
DY 2.36 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 0.78 0.91 0.91 0.80 0.79 22.34%

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