[IBRACO] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 32.52%
YoY- 336.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 107,371 112,377 113,588 102,301 75,396 47,563 28,244 143.77%
PBT 12,993 15,094 16,870 23,459 18,108 13,563 8,690 30.78%
Tax -3,372 -3,958 -4,298 -3,437 -2,999 -1,963 -941 134.35%
NP 9,621 11,136 12,572 20,022 15,109 11,600 7,749 15.53%
-
NP to SH 9,627 11,144 12,579 20,022 15,109 11,600 7,749 15.58%
-
Tax Rate 25.95% 26.22% 25.48% 14.65% 16.56% 14.47% 10.83% -
Total Cost 97,750 101,241 101,016 82,279 60,287 35,963 20,495 183.61%
-
Net Worth 175,547 178,820 177,519 172,377 165,537 162,772 140,135 16.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,488 - - - - - - -
Div Payout % 46.63% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 175,547 178,820 177,519 172,377 165,537 162,772 140,135 16.22%
NOSH 119,696 118,991 119,028 118,619 115,470 115,425 101,020 11.98%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.96% 9.91% 11.07% 19.57% 20.04% 24.39% 27.44% -
ROE 5.48% 6.23% 7.09% 11.62% 9.13% 7.13% 5.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.70 94.44 95.43 86.24 65.29 41.21 27.96 117.67%
EPS 8.04 9.37 10.57 16.88 13.08 10.05 7.67 3.19%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.5028 1.4914 1.4532 1.4336 1.4102 1.3872 3.78%
Adjusted Per Share Value based on latest NOSH - 118,619
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.68 20.60 20.82 18.75 13.82 8.72 5.18 143.67%
EPS 1.76 2.04 2.31 3.67 2.77 2.13 1.42 15.40%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.3278 0.3254 0.316 0.3035 0.2984 0.2569 16.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.12 1.27 1.35 1.17 1.08 1.18 1.06 -
P/RPS 1.25 1.34 1.41 1.36 1.65 2.86 3.79 -52.29%
P/EPS 13.93 13.56 12.77 6.93 8.25 11.74 13.82 0.53%
EY 7.18 7.37 7.83 14.43 12.12 8.52 7.24 -0.55%
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.91 0.81 0.75 0.84 0.76 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 21/04/11 23/02/11 -
Price 1.17 1.17 1.35 1.32 1.15 1.12 1.20 -
P/RPS 1.30 1.24 1.41 1.53 1.76 2.72 4.29 -54.91%
P/EPS 14.55 12.49 12.77 7.82 8.79 11.14 15.64 -4.70%
EY 6.87 8.00 7.83 12.79 11.38 8.97 6.39 4.95%
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.91 0.91 0.80 0.79 0.87 -5.44%

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