[IBRACO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.1%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,095 65,203 37,797 13,047 50,885 29,776 23,503 88.72%
PBT 5,423 32,279 4,200 2,111 12,540 2,667 1,646 120.93%
Tax -1,139 -8,227 -1,061 -562 -2,660 -1,042 -459 82.98%
NP 4,284 24,052 3,139 1,549 9,880 1,625 1,187 134.73%
-
NP to SH 4,206 24,075 3,223 1,572 9,885 1,626 1,185 132.14%
-
Tax Rate 21.00% 25.49% 25.26% 26.62% 21.21% 39.07% 27.89% -
Total Cost 56,811 41,151 34,658 11,498 41,005 28,151 22,316 86.12%
-
Net Worth 126,111 216,474 195,186 191,978 189,680 180,243 175,547 -19.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,611 - - - 6,063 - 4,488 98.75%
Div Payout % 299.84% - - - 61.34% - 378.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,111 216,474 195,186 191,978 189,680 180,243 175,547 -19.73%
NOSH 126,111 125,455 122,083 121,860 121,263 121,343 119,696 3.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.01% 36.89% 8.30% 11.87% 19.42% 5.46% 5.05% -
ROE 3.34% 11.12% 1.65% 0.82% 5.21% 0.90% 0.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.45 51.97 30.96 10.71 41.96 24.54 19.64 82.27%
EPS 3.33 19.19 2.64 1.29 8.15 1.34 0.99 123.99%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 3.75 91.95%
NAPS 1.00 1.7255 1.5988 1.5754 1.5642 1.4854 1.4666 -22.47%
Adjusted Per Share Value based on latest NOSH - 121,860
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.19 11.94 6.92 2.39 9.32 5.45 4.30 88.86%
EPS 0.77 4.41 0.59 0.29 1.81 0.30 0.22 129.99%
DPS 2.31 0.00 0.00 0.00 1.11 0.00 0.82 99.08%
NAPS 0.231 0.3964 0.3575 0.3516 0.3474 0.3301 0.3215 -19.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.85 2.15 1.57 1.60 1.60 1.26 1.12 -
P/RPS 3.82 4.14 5.07 14.94 3.81 5.13 5.70 -23.36%
P/EPS 55.47 11.20 59.47 124.03 19.63 94.03 113.13 -37.73%
EY 1.80 8.93 1.68 0.81 5.09 1.06 0.88 60.92%
DY 5.41 0.00 0.00 0.00 3.13 0.00 3.35 37.52%
P/NAPS 1.85 1.25 0.98 1.02 1.02 0.85 0.76 80.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 -
Price 1.75 2.01 2.20 1.75 1.62 1.59 1.17 -
P/RPS 3.61 3.87 7.11 16.35 3.86 6.48 5.96 -28.34%
P/EPS 52.47 10.47 83.33 135.66 19.87 118.66 118.18 -41.71%
EY 1.91 9.55 1.20 0.74 5.03 0.84 0.85 71.30%
DY 5.71 0.00 0.00 0.00 3.09 0.00 3.21 46.65%
P/NAPS 1.75 1.16 1.38 1.11 1.04 1.07 0.80 68.27%

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