[IBRACO] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -61.59%
YoY- -61.07%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 22,338 19,063 26,648 32,431 60,686 39,005 83,952 -58.66%
PBT 4,375 3,454 3,965 7,485 16,926 12,002 25,133 -68.85%
Tax -1,042 236 -997 -3,037 -4,164 -3,155 -6,219 -69.64%
NP 3,333 3,690 2,968 4,448 12,762 8,847 18,914 -68.60%
-
NP to SH 3,016 3,336 3,266 4,361 11,355 8,092 16,560 -67.90%
-
Tax Rate 23.82% -6.83% 25.15% 40.57% 24.60% 26.29% 24.74% -
Total Cost 19,005 15,373 23,680 27,983 47,924 30,158 65,038 -55.99%
-
Net Worth 328,025 324,996 321,670 335,768 331,400 320,032 322,792 1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 17,374 - - - 17,978 -
Div Payout % - - 531.97% - - - 108.57% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 328,025 324,996 321,670 335,768 331,400 320,032 322,792 1.07%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.92% 19.36% 11.14% 13.72% 21.03% 22.68% 22.53% -
ROE 0.92% 1.03% 1.02% 1.30% 3.43% 2.53% 5.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.50 3.84 5.37 6.53 12.23 7.86 16.34 -57.70%
EPS 0.61 0.67 0.66 0.88 2.29 2.42 3.22 -67.04%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 0.6608 0.6547 0.648 0.6764 0.6676 0.6447 0.6284 3.41%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.09 3.49 4.88 5.94 11.11 7.14 15.37 -58.66%
EPS 0.55 0.61 0.60 0.80 2.08 1.48 3.03 -67.97%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 3.29 -
NAPS 0.6007 0.5952 0.5891 0.6149 0.6069 0.5861 0.5911 1.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.81 0.95 1.00 0.99 0.99 1.09 1.06 -
P/RPS 18.00 24.74 18.63 15.15 8.10 13.87 6.49 97.52%
P/EPS 133.32 141.36 151.99 112.69 43.28 66.87 32.88 154.49%
EY 0.75 0.71 0.66 0.89 2.31 1.50 3.04 -60.69%
DY 0.00 0.00 3.50 0.00 0.00 0.00 3.30 -
P/NAPS 1.23 1.45 1.54 1.46 1.48 1.69 1.69 -19.10%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 -
Price 0.89 0.865 0.93 0.975 1.03 1.02 1.01 -
P/RPS 19.78 22.52 17.32 14.92 8.43 12.98 6.18 117.33%
P/EPS 146.49 128.71 141.35 110.98 45.03 62.57 31.33 179.88%
EY 0.68 0.78 0.71 0.90 2.22 1.60 3.19 -64.34%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.47 -
P/NAPS 1.35 1.32 1.44 1.44 1.54 1.58 1.61 -11.08%

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