[IBRACO] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.99%
YoY- -56.24%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 131,505 117,211 122,340 110,170 107,371 112,377 113,588 10.26%
PBT 21,518 18,964 18,950 12,448 12,993 15,094 16,870 17.63%
Tax -5,325 -4,723 -4,843 -3,693 -3,372 -3,958 -4,298 15.36%
NP 16,193 14,241 14,107 8,755 9,621 11,136 12,572 18.39%
-
NP to SH 16,306 14,268 14,112 8,762 9,627 11,144 12,579 18.90%
-
Tax Rate 24.75% 24.91% 25.56% 29.67% 25.95% 26.22% 25.48% -
Total Cost 115,312 102,970 108,233 101,415 97,750 101,241 101,016 9.23%
-
Net Worth 195,186 191,978 189,680 180,243 175,547 178,820 177,519 6.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,063 6,063 6,063 4,488 4,488 - - -
Div Payout % 37.18% 42.50% 42.96% 51.23% 46.63% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 195,186 191,978 189,680 180,243 175,547 178,820 177,519 6.53%
NOSH 122,083 121,860 121,263 121,343 119,696 118,991 119,028 1.70%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.31% 12.15% 11.53% 7.95% 8.96% 9.91% 11.07% -
ROE 8.35% 7.43% 7.44% 4.86% 5.48% 6.23% 7.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 107.72 96.18 100.89 90.79 89.70 94.44 95.43 8.41%
EPS 13.36 11.71 11.64 7.22 8.04 9.37 10.57 16.91%
DPS 5.00 5.00 5.00 3.75 3.75 0.00 0.00 -
NAPS 1.5988 1.5754 1.5642 1.4854 1.4666 1.5028 1.4914 4.74%
Adjusted Per Share Value based on latest NOSH - 121,343
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.11 21.49 22.43 20.20 19.68 20.60 20.82 10.28%
EPS 2.99 2.62 2.59 1.61 1.76 2.04 2.31 18.78%
DPS 1.11 1.11 1.11 0.82 0.82 0.00 0.00 -
NAPS 0.3578 0.3519 0.3477 0.3304 0.3218 0.3278 0.3254 6.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.57 1.60 1.60 1.26 1.12 1.27 1.35 -
P/RPS 1.46 1.66 1.59 1.39 1.25 1.34 1.41 2.35%
P/EPS 11.75 13.67 13.75 17.45 13.93 13.56 12.77 -5.40%
EY 8.51 7.32 7.27 5.73 7.18 7.37 7.83 5.71%
DY 3.18 3.13 3.13 2.98 3.35 0.00 0.00 -
P/NAPS 0.98 1.02 1.02 0.85 0.76 0.85 0.91 5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 30/05/12 23/02/12 -
Price 2.20 1.75 1.62 1.59 1.17 1.17 1.35 -
P/RPS 2.04 1.82 1.61 1.75 1.30 1.24 1.41 27.94%
P/EPS 16.47 14.95 13.92 22.02 14.55 12.49 12.77 18.50%
EY 6.07 6.69 7.18 4.54 6.87 8.00 7.83 -15.62%
DY 2.27 2.86 3.09 2.36 3.21 0.00 0.00 -
P/NAPS 1.38 1.11 1.04 1.07 0.80 0.78 0.91 32.02%

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