[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -82.39%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 158,770 132,122 99,691 39,005 254,038 170,086 109,329 28.09%
PBT 40,378 36,413 28,928 12,002 70,251 45,118 27,932 27.70%
Tax -11,353 -10,356 -7,319 -3,155 -17,785 -11,566 -6,871 39.55%
NP 29,025 26,057 21,609 8,847 52,466 33,552 21,061 23.72%
-
NP to SH 27,074 23,808 19,447 8,092 45,959 29,399 18,198 30.16%
-
Tax Rate 28.12% 28.44% 25.30% 26.29% 25.32% 25.64% 24.60% -
Total Cost 129,745 106,065 78,082 30,158 201,572 136,534 88,268 29.12%
-
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,492 17.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,374 - - - 17,978 - - -
Div Payout % 64.17% - - - 39.12% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,492 17.74%
NOSH 496,405 496,405 496,405 496,405 496,405 177,287 126,638 147.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.28% 19.72% 21.68% 22.68% 20.65% 19.73% 19.26% -
ROE 8.42% 7.09% 5.87% 2.53% 14.24% 11.17% 7.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.98 26.62 20.08 7.86 49.46 113.99 86.33 -48.26%
EPS 5.45 4.80 3.92 2.42 11.02 21.90 14.37 -47.45%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.648 0.6764 0.6676 0.6447 0.6284 1.7645 1.9859 -52.44%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.11 24.22 18.28 7.15 46.57 31.18 20.04 28.11%
EPS 4.96 4.36 3.56 1.48 8.43 5.39 3.34 30.00%
DPS 3.19 0.00 0.00 0.00 3.30 0.00 0.00 -
NAPS 0.5897 0.6155 0.6075 0.5867 0.5917 0.4826 0.461 17.75%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.00 0.99 0.99 1.09 1.06 2.40 2.05 -
P/RPS 3.13 3.72 4.93 13.87 2.14 2.11 2.37 20.27%
P/EPS 18.34 20.64 25.27 66.87 11.85 12.18 14.27 18.11%
EY 5.45 4.84 3.96 1.50 8.44 8.21 7.01 -15.38%
DY 3.50 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 1.54 1.46 1.48 1.69 1.69 1.36 1.03 30.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 -
Price 0.93 0.975 1.03 1.02 1.01 1.18 1.70 -
P/RPS 2.91 3.66 5.13 12.98 2.04 1.04 1.97 29.55%
P/EPS 17.05 20.33 26.29 62.57 11.29 5.99 11.83 27.45%
EY 5.86 4.92 3.80 1.60 8.86 16.70 8.45 -21.56%
DY 3.76 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.44 1.44 1.54 1.58 1.61 0.67 0.86 40.78%

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