[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.57%
YoY- 134.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 164,000 115,375 59,005 177,142 116,047 50,844 13,047 439.78%
PBT 28,874 17,473 9,284 44,013 38,590 6,311 2,111 471.02%
Tax -8,708 -4,873 -2,581 -10,989 -9,850 -1,623 -562 520.48%
NP 20,166 12,600 6,703 33,024 28,740 4,688 1,549 452.54%
-
NP to SH 20,655 12,025 6,372 33,076 28,870 4,795 1,572 455.94%
-
Tax Rate 30.16% 27.89% 27.80% 24.97% 25.52% 25.72% 26.62% -
Total Cost 143,834 102,775 52,302 144,118 87,307 46,156 11,498 438.05%
-
Net Worth 230,227 221,533 215,864 205,424 212,612 195,069 191,978 12.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 12,397 - - - -
Div Payout % - - - 37.48% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 230,227 221,533 215,864 205,424 212,612 195,069 191,978 12.86%
NOSH 126,484 126,445 126,428 123,973 123,218 122,010 121,860 2.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.30% 10.92% 11.36% 18.64% 24.77% 9.22% 11.87% -
ROE 8.97% 5.43% 2.95% 16.10% 13.58% 2.46% 0.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 129.66 91.24 46.67 142.89 94.18 41.67 10.71 426.44%
EPS 16.33 9.51 5.04 26.68 23.43 3.93 1.29 442.32%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.8202 1.752 1.7074 1.657 1.7255 1.5988 1.5754 10.09%
Adjusted Per Share Value based on latest NOSH - 126,111
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.03 21.13 10.81 32.44 21.25 9.31 2.39 439.63%
EPS 3.78 2.20 1.17 6.06 5.29 0.88 0.29 452.99%
DPS 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
NAPS 0.4216 0.4057 0.3953 0.3762 0.3894 0.3572 0.3516 12.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.65 1.71 1.60 1.85 2.15 1.57 1.60 -
P/RPS 1.27 1.87 3.43 1.29 2.28 3.77 14.94 -80.63%
P/EPS 10.10 17.98 31.75 6.93 9.18 39.95 124.03 -81.18%
EY 9.90 5.56 3.15 14.42 10.90 2.50 0.81 429.79%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.94 1.12 1.25 0.98 1.02 -7.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 -
Price 1.82 1.75 1.76 1.75 2.01 2.20 1.75 -
P/RPS 1.40 1.92 3.77 1.22 2.13 5.28 16.35 -80.54%
P/EPS 11.15 18.40 34.92 6.56 8.58 55.98 135.66 -81.06%
EY 8.97 5.43 2.86 15.25 11.66 1.79 0.74 426.88%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.03 1.06 1.16 1.38 1.11 -6.71%

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