[IBRACO] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -32.87%
YoY- 65.65%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 83,952 60,757 52,149 57,180 65,061 48,625 56,370 30.31%
PBT 25,133 17,186 11,314 16,618 23,942 11,401 8,189 110.76%
Tax -6,219 -4,695 -2,909 -3,962 -5,342 -3,835 -2,292 94.18%
NP 18,914 12,491 8,405 12,656 18,600 7,566 5,897 117.02%
-
NP to SH 16,560 11,201 7,643 10,555 15,724 8,630 5,653 104.33%
-
Tax Rate 24.74% 27.32% 25.71% 23.84% 22.31% 33.64% 27.99% -
Total Cost 65,038 48,266 43,744 44,524 46,461 41,059 50,473 18.35%
-
Net Worth 322,792 263,277 251,295 243,866 233,343 230,327 221,567 28.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,978 - - - 12,656 - - -
Div Payout % 108.57% - - - 80.49% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 322,792 263,277 251,295 243,866 233,343 230,327 221,567 28.42%
NOSH 496,405 177,287 126,539 126,558 126,569 126,539 126,465 148.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.53% 20.56% 16.12% 22.13% 28.59% 15.56% 10.46% -
ROE 5.13% 4.25% 3.04% 4.33% 6.74% 3.75% 2.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.34 40.72 41.21 45.18 51.40 38.43 44.57 -48.68%
EPS 3.22 7.51 6.04 8.34 3.90 6.82 4.47 -19.59%
DPS 3.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.6284 1.7645 1.9859 1.9269 1.8436 1.8202 1.752 -49.42%
Adjusted Per Share Value based on latest NOSH - 126,558
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.37 11.13 9.55 10.47 11.91 8.90 10.32 30.32%
EPS 3.03 2.05 1.40 1.93 2.88 1.58 1.04 103.59%
DPS 3.29 0.00 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.5911 0.4822 0.4602 0.4466 0.4273 0.4218 0.4058 28.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 2.40 2.05 1.90 1.73 1.65 1.71 -
P/RPS 6.49 5.89 4.97 4.21 3.37 4.29 3.84 41.75%
P/EPS 32.88 31.97 33.94 22.78 13.93 24.19 38.26 -9.58%
EY 3.04 3.13 2.95 4.39 7.18 4.13 2.61 10.67%
DY 3.30 0.00 0.00 0.00 5.78 0.00 0.00 -
P/NAPS 1.69 1.36 1.03 0.99 0.94 0.91 0.98 43.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 22/05/15 27/02/15 21/11/14 21/08/14 -
Price 1.01 1.18 1.70 1.93 1.79 1.82 1.75 -
P/RPS 6.18 2.90 4.13 4.27 3.48 4.74 3.93 35.11%
P/EPS 31.33 15.72 28.15 23.14 14.41 26.69 39.15 -13.76%
EY 3.19 6.36 3.55 4.32 6.94 3.75 2.55 16.05%
DY 3.47 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 1.61 0.67 0.86 1.00 0.97 1.00 1.00 37.24%

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