[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 56.33%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 132,122 99,691 39,005 254,038 170,086 109,329 57,180 74.51%
PBT 36,413 28,928 12,002 70,251 45,118 27,932 16,618 68.46%
Tax -10,356 -7,319 -3,155 -17,785 -11,566 -6,871 -3,962 89.41%
NP 26,057 21,609 8,847 52,466 33,552 21,061 12,656 61.62%
-
NP to SH 23,808 19,447 8,092 45,959 29,399 18,198 10,555 71.73%
-
Tax Rate 28.44% 25.30% 26.29% 25.32% 25.64% 24.60% 23.84% -
Total Cost 106,065 78,082 30,158 201,572 136,534 88,268 44,524 78.08%
-
Net Worth 335,768 331,400 320,032 322,792 263,277 251,492 243,866 23.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 17,978 - - - -
Div Payout % - - - 39.12% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 335,768 331,400 320,032 322,792 263,277 251,492 243,866 23.69%
NOSH 496,405 496,405 496,405 496,405 177,287 126,638 126,558 148.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.72% 21.68% 22.68% 20.65% 19.73% 19.26% 22.13% -
ROE 7.09% 5.87% 2.53% 14.24% 11.17% 7.24% 4.33% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.62 20.08 7.86 49.46 113.99 86.33 45.18 -29.65%
EPS 4.80 3.92 2.42 11.02 21.90 14.37 8.34 -30.73%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.6764 0.6676 0.6447 0.6284 1.7645 1.9859 1.9269 -50.14%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.20 18.26 7.14 46.52 31.15 20.02 10.47 74.54%
EPS 4.36 3.56 1.48 8.42 5.38 3.33 1.93 71.91%
DPS 0.00 0.00 0.00 3.29 0.00 0.00 0.00 -
NAPS 0.6149 0.6069 0.5861 0.5911 0.4822 0.4606 0.4466 23.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.99 0.99 1.09 1.06 2.40 2.05 1.90 -
P/RPS 3.72 4.93 13.87 2.14 2.11 2.37 4.21 -7.89%
P/EPS 20.64 25.27 66.87 11.85 12.18 14.27 22.78 -6.34%
EY 4.84 3.96 1.50 8.44 8.21 7.01 4.39 6.70%
DY 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 1.46 1.48 1.69 1.69 1.36 1.03 0.99 29.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 -
Price 0.975 1.03 1.02 1.01 1.18 1.70 1.93 -
P/RPS 3.66 5.13 12.98 2.04 1.04 1.97 4.27 -9.74%
P/EPS 20.33 26.29 62.57 11.29 5.99 11.83 23.14 -8.24%
EY 4.92 3.80 1.60 8.86 16.70 8.45 4.32 9.03%
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 1.44 1.54 1.58 1.61 0.67 0.86 1.00 27.43%

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