[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.74%
YoY- 305.34%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 229,061 164,000 115,375 59,005 177,142 116,047 50,844 172.03%
PBT 52,816 28,874 17,473 9,284 44,013 38,590 6,311 310.61%
Tax -14,050 -8,708 -4,873 -2,581 -10,989 -9,850 -1,623 319.95%
NP 38,766 20,166 12,600 6,703 33,024 28,740 4,688 307.35%
-
NP to SH 36,379 20,655 12,025 6,372 33,076 28,870 4,795 284.68%
-
Tax Rate 26.60% 30.16% 27.89% 27.80% 24.97% 25.52% 25.72% -
Total Cost 190,295 143,834 102,775 52,302 144,118 87,307 46,156 156.45%
-
Net Worth 233,252 230,227 221,533 215,864 205,424 212,612 195,069 12.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,652 - - - 12,397 - - -
Div Payout % 34.78% - - - 37.48% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,252 230,227 221,533 215,864 205,424 212,612 195,069 12.62%
NOSH 126,520 126,484 126,445 126,428 123,973 123,218 122,010 2.44%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.92% 12.30% 10.92% 11.36% 18.64% 24.77% 9.22% -
ROE 15.60% 8.97% 5.43% 2.95% 16.10% 13.58% 2.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 181.05 129.66 91.24 46.67 142.89 94.18 41.67 165.55%
EPS 9.04 16.33 9.51 5.04 26.68 23.43 3.93 73.99%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.8436 1.8202 1.752 1.7074 1.657 1.7255 1.5988 9.93%
Adjusted Per Share Value based on latest NOSH - 126,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.95 30.03 21.13 10.81 32.44 21.25 9.31 172.05%
EPS 6.66 3.78 2.20 1.17 6.06 5.29 0.88 284.05%
DPS 2.32 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 0.4272 0.4216 0.4057 0.3953 0.3762 0.3894 0.3572 12.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.73 1.65 1.71 1.60 1.85 2.15 1.57 -
P/RPS 0.96 1.27 1.87 3.43 1.29 2.28 3.77 -59.72%
P/EPS 6.02 10.10 17.98 31.75 6.93 9.18 39.95 -71.58%
EY 16.62 9.90 5.56 3.15 14.42 10.90 2.50 252.34%
DY 5.78 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.94 0.91 0.98 0.94 1.12 1.25 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.79 1.82 1.75 1.76 1.75 2.01 2.20 -
P/RPS 0.99 1.40 1.92 3.77 1.22 2.13 5.28 -67.14%
P/EPS 6.23 11.15 18.40 34.92 6.56 8.58 55.98 -76.77%
EY 16.06 8.97 5.43 2.86 15.25 11.66 1.79 330.05%
DY 5.59 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.97 1.00 1.00 1.03 1.06 1.16 1.38 -20.89%

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