[IBRACO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.66%
YoY- -64.15%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,149 57,180 65,061 48,625 56,370 59,005 61,095 -10.04%
PBT 11,314 16,618 23,942 11,401 8,189 9,284 5,423 63.49%
Tax -2,909 -3,962 -5,342 -3,835 -2,292 -2,581 -1,139 87.16%
NP 8,405 12,656 18,600 7,566 5,897 6,703 4,284 56.91%
-
NP to SH 7,643 10,555 15,724 8,630 5,653 6,372 4,206 49.07%
-
Tax Rate 25.71% 23.84% 22.31% 33.64% 27.99% 27.80% 21.00% -
Total Cost 43,744 44,524 46,461 41,059 50,473 52,302 56,811 -16.03%
-
Net Worth 251,295 243,866 233,343 230,327 221,567 215,864 126,111 58.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 12,656 - - - 12,611 -
Div Payout % - - 80.49% - - - 299.84% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 251,295 243,866 233,343 230,327 221,567 215,864 126,111 58.55%
NOSH 126,539 126,558 126,569 126,539 126,465 126,428 126,111 0.22%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.12% 22.13% 28.59% 15.56% 10.46% 11.36% 7.01% -
ROE 3.04% 4.33% 6.74% 3.75% 2.55% 2.95% 3.34% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.21 45.18 51.40 38.43 44.57 46.67 48.45 -10.25%
EPS 6.04 8.34 3.90 6.82 4.47 5.04 3.33 48.89%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.9859 1.9269 1.8436 1.8202 1.752 1.7074 1.00 58.19%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.55 10.47 11.91 8.90 10.32 10.81 11.19 -10.05%
EPS 1.40 1.93 2.88 1.58 1.04 1.17 0.77 49.13%
DPS 0.00 0.00 2.32 0.00 0.00 0.00 2.31 -
NAPS 0.4602 0.4466 0.4273 0.4218 0.4058 0.3953 0.231 58.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.05 1.90 1.73 1.65 1.71 1.60 1.85 -
P/RPS 4.97 4.21 3.37 4.29 3.84 3.43 3.82 19.23%
P/EPS 33.94 22.78 13.93 24.19 38.26 31.75 55.47 -27.99%
EY 2.95 4.39 7.18 4.13 2.61 3.15 1.80 39.13%
DY 0.00 0.00 5.78 0.00 0.00 0.00 5.41 -
P/NAPS 1.03 0.99 0.94 0.91 0.98 0.94 1.85 -32.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 -
Price 1.70 1.93 1.79 1.82 1.75 1.76 1.75 -
P/RPS 4.13 4.27 3.48 4.74 3.93 3.77 3.61 9.41%
P/EPS 28.15 23.14 14.41 26.69 39.15 34.92 52.47 -34.04%
EY 3.55 4.32 6.94 3.75 2.55 2.86 1.91 51.34%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.71 -
P/NAPS 0.86 1.00 0.97 1.00 1.00 1.03 1.75 -37.80%

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