[IBRACO] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 46.55%
YoY- 29.79%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 60,686 39,005 83,952 60,757 52,149 57,180 65,061 -4.53%
PBT 16,926 12,002 25,133 17,186 11,314 16,618 23,942 -20.65%
Tax -4,164 -3,155 -6,219 -4,695 -2,909 -3,962 -5,342 -15.31%
NP 12,762 8,847 18,914 12,491 8,405 12,656 18,600 -22.22%
-
NP to SH 11,355 8,092 16,560 11,201 7,643 10,555 15,724 -19.52%
-
Tax Rate 24.60% 26.29% 24.74% 27.32% 25.71% 23.84% 22.31% -
Total Cost 47,924 30,158 65,038 48,266 43,744 44,524 46,461 2.09%
-
Net Worth 331,400 320,032 322,792 263,277 251,295 243,866 233,343 26.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 17,978 - - - 12,656 -
Div Payout % - - 108.57% - - - 80.49% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 331,400 320,032 322,792 263,277 251,295 243,866 233,343 26.37%
NOSH 496,405 496,405 496,405 177,287 126,539 126,558 126,569 148.90%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.03% 22.68% 22.53% 20.56% 16.12% 22.13% 28.59% -
ROE 3.43% 2.53% 5.13% 4.25% 3.04% 4.33% 6.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.23 7.86 16.34 40.72 41.21 45.18 51.40 -61.63%
EPS 2.29 2.42 3.22 7.51 6.04 8.34 3.90 -29.90%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 10.00 -
NAPS 0.6676 0.6447 0.6284 1.7645 1.9859 1.9269 1.8436 -49.22%
Adjusted Per Share Value based on latest NOSH - 177,287
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.11 7.14 15.37 11.13 9.55 10.47 11.91 -4.53%
EPS 2.08 1.48 3.03 2.05 1.40 1.93 2.88 -19.51%
DPS 0.00 0.00 3.29 0.00 0.00 0.00 2.32 -
NAPS 0.6069 0.5861 0.5911 0.4822 0.4602 0.4466 0.4273 26.38%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.99 1.09 1.06 2.40 2.05 1.90 1.73 -
P/RPS 8.10 13.87 6.49 5.89 4.97 4.21 3.37 79.52%
P/EPS 43.28 66.87 32.88 31.97 33.94 22.78 13.93 113.07%
EY 2.31 1.50 3.04 3.13 2.95 4.39 7.18 -53.07%
DY 0.00 0.00 3.30 0.00 0.00 0.00 5.78 -
P/NAPS 1.48 1.69 1.69 1.36 1.03 0.99 0.94 35.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 27/02/15 -
Price 1.03 1.02 1.01 1.18 1.70 1.93 1.79 -
P/RPS 8.43 12.98 6.18 2.90 4.13 4.27 3.48 80.46%
P/EPS 45.03 62.57 31.33 15.72 28.15 23.14 14.41 113.89%
EY 2.22 1.60 3.19 6.36 3.55 4.32 6.94 -53.25%
DY 0.00 0.00 3.47 0.00 0.00 0.00 5.59 -
P/NAPS 1.54 1.58 1.61 0.67 0.86 1.00 0.97 36.13%

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