[IBRACO] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,708 27,192 33,719 37,223 36,028 31,589 26,829 44.66%
PBT 11,848 4,757 2,029 7,672 8,148 6,195 6,249 53.12%
Tax -3,345 -1,645 -656 -2,741 -2,287 -1,256 -1,653 59.91%
NP 8,503 3,112 1,373 4,931 5,861 4,939 4,596 50.64%
-
NP to SH 8,503 3,112 1,373 4,931 5,861 4,939 5,169 39.30%
-
Tax Rate 28.23% 34.58% 32.33% 35.73% 28.07% 20.27% 26.45% -
Total Cost 38,205 24,080 32,346 32,292 30,167 26,650 22,233 43.41%
-
Net Worth 144,973 139,653 141,077 140,011 117,816 104,590 111,866 18.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,498 4,497 - - - - - -
Div Payout % 52.91% 144.51% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 144,973 139,653 141,077 140,011 117,816 104,590 111,866 18.84%
NOSH 89,978 89,942 89,738 89,981 78,460 72,632 77,149 10.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.20% 11.44% 4.07% 13.25% 16.27% 15.64% 17.13% -
ROE 5.87% 2.23% 0.97% 3.52% 4.97% 4.72% 4.62% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.91 30.23 37.57 41.37 45.92 43.49 34.78 30.56%
EPS 9.45 3.46 1.53 5.48 7.47 6.80 6.70 25.74%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6112 1.5527 1.5721 1.556 1.5016 1.44 1.45 7.27%
Adjusted Per Share Value based on latest NOSH - 89,981
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.55 4.98 6.18 6.82 6.60 5.79 4.91 44.69%
EPS 1.56 0.57 0.25 0.90 1.07 0.90 0.95 39.14%
DPS 0.82 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2558 0.2584 0.2564 0.2158 0.1915 0.2049 18.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 1.67 1.41 1.20 1.25 1.28 1.38 0.00 -
P/RPS 3.22 4.66 3.19 3.02 2.79 3.17 0.00 -
P/EPS 17.67 40.75 78.43 22.81 17.14 20.29 0.00 -
EY 5.66 2.45 1.28 4.38 5.84 4.93 0.00 -
DY 2.99 3.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.76 0.80 0.85 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 02/11/05 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 -
Price 1.57 1.44 1.37 1.20 1.26 1.28 0.00 -
P/RPS 3.02 4.76 3.65 2.90 2.74 2.94 0.00 -
P/EPS 16.61 41.62 89.54 21.90 16.87 18.82 0.00 -
EY 6.02 2.40 1.12 4.57 5.93 5.31 0.00 -
DY 3.18 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.87 0.77 0.84 0.89 0.00 -

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