[IBRACO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 507.93%
YoY- 117.97%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 65,203 37,797 13,047 50,885 29,776 23,503 18,176 134.15%
PBT 32,279 4,200 2,111 12,540 2,667 1,646 2,097 517.76%
Tax -8,227 -1,061 -562 -2,660 -1,042 -459 -682 425.18%
NP 24,052 3,139 1,549 9,880 1,625 1,187 1,415 559.95%
-
NP to SH 24,075 3,223 1,572 9,885 1,626 1,185 1,416 560.06%
-
Tax Rate 25.49% 25.26% 26.62% 21.21% 39.07% 27.89% 32.52% -
Total Cost 41,151 34,658 11,498 41,005 28,151 22,316 16,761 81.89%
-
Net Worth 216,474 195,186 191,978 189,680 180,243 175,547 178,820 13.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,063 - 4,488 - -
Div Payout % - - - 61.34% - 378.79% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 216,474 195,186 191,978 189,680 180,243 175,547 178,820 13.57%
NOSH 125,455 122,083 121,860 121,263 121,343 119,696 118,991 3.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.89% 8.30% 11.87% 19.42% 5.46% 5.05% 7.78% -
ROE 11.12% 1.65% 0.82% 5.21% 0.90% 0.68% 0.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.97 30.96 10.71 41.96 24.54 19.64 15.28 125.99%
EPS 19.19 2.64 1.29 8.15 1.34 0.99 1.19 537.21%
DPS 0.00 0.00 0.00 5.00 0.00 3.75 0.00 -
NAPS 1.7255 1.5988 1.5754 1.5642 1.4854 1.4666 1.5028 9.64%
Adjusted Per Share Value based on latest NOSH - 121,263
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.95 6.93 2.39 9.33 5.46 4.31 3.33 134.21%
EPS 4.41 0.59 0.29 1.81 0.30 0.22 0.26 559.01%
DPS 0.00 0.00 0.00 1.11 0.00 0.82 0.00 -
NAPS 0.3968 0.3578 0.3519 0.3477 0.3304 0.3218 0.3278 13.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.15 1.57 1.60 1.60 1.26 1.12 1.27 -
P/RPS 4.14 5.07 14.94 3.81 5.13 5.70 8.31 -37.12%
P/EPS 11.20 59.47 124.03 19.63 94.03 113.13 106.72 -77.72%
EY 8.93 1.68 0.81 5.09 1.06 0.88 0.94 347.94%
DY 0.00 0.00 0.00 3.13 0.00 3.35 0.00 -
P/NAPS 1.25 0.98 1.02 1.02 0.85 0.76 0.85 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 30/05/12 -
Price 2.01 2.20 1.75 1.62 1.59 1.17 1.17 -
P/RPS 3.87 7.11 16.35 3.86 6.48 5.96 7.66 -36.53%
P/EPS 10.47 83.33 135.66 19.87 118.66 118.18 98.32 -77.50%
EY 9.55 1.20 0.74 5.03 0.84 0.85 1.02 343.62%
DY 0.00 0.00 0.00 3.09 0.00 3.21 0.00 -
P/NAPS 1.16 1.38 1.11 1.04 1.07 0.80 0.78 30.25%

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