[IBRACO] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -51.14%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 26,648 32,431 60,686 39,005 83,952 60,757 52,149 -35.95%
PBT 3,965 7,485 16,926 12,002 25,133 17,186 11,314 -50.13%
Tax -997 -3,037 -4,164 -3,155 -6,219 -4,695 -2,909 -50.86%
NP 2,968 4,448 12,762 8,847 18,914 12,491 8,405 -49.88%
-
NP to SH 3,266 4,361 11,355 8,092 16,560 11,201 7,643 -43.12%
-
Tax Rate 25.15% 40.57% 24.60% 26.29% 24.74% 27.32% 25.71% -
Total Cost 23,680 27,983 47,924 30,158 65,038 48,266 43,744 -33.45%
-
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,295 17.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,374 - - - 17,978 - - -
Div Payout % 531.97% - - - 108.57% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 321,670 335,768 331,400 320,032 322,792 263,277 251,295 17.80%
NOSH 496,405 496,405 496,405 496,405 496,405 177,287 126,539 147.70%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.14% 13.72% 21.03% 22.68% 22.53% 20.56% 16.12% -
ROE 1.02% 1.30% 3.43% 2.53% 5.13% 4.25% 3.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.37 6.53 12.23 7.86 16.34 40.72 41.21 -74.13%
EPS 0.66 0.88 2.29 2.42 3.22 7.51 6.04 -76.98%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.648 0.6764 0.6676 0.6447 0.6284 1.7645 1.9859 -52.44%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.88 5.94 11.11 7.14 15.37 11.13 9.55 -35.95%
EPS 0.60 0.80 2.08 1.48 3.03 2.05 1.40 -43.01%
DPS 3.18 0.00 0.00 0.00 3.29 0.00 0.00 -
NAPS 0.5891 0.6149 0.6069 0.5861 0.5911 0.4822 0.4602 17.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.00 0.99 0.99 1.09 1.06 2.40 2.05 -
P/RPS 18.63 15.15 8.10 13.87 6.49 5.89 4.97 140.34%
P/EPS 151.99 112.69 43.28 66.87 32.88 31.97 33.94 170.45%
EY 0.66 0.89 2.31 1.50 3.04 3.13 2.95 -62.97%
DY 3.50 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 1.54 1.46 1.48 1.69 1.69 1.36 1.03 30.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 -
Price 0.93 0.975 1.03 1.02 1.01 1.18 1.70 -
P/RPS 17.32 14.92 8.43 12.98 6.18 2.90 4.13 158.92%
P/EPS 141.35 110.98 45.03 62.57 31.33 15.72 28.15 191.80%
EY 0.71 0.90 2.22 1.60 3.19 6.36 3.55 -65.63%
DY 3.76 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.44 1.44 1.54 1.58 1.61 0.67 0.86 40.78%

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