[IBRACO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 61.06%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 166,932 131,505 117,211 122,340 110,170 107,371 112,377 30.15%
PBT 51,130 21,518 18,964 18,950 12,448 12,993 15,094 125.38%
Tax -12,510 -5,325 -4,723 -4,843 -3,693 -3,372 -3,958 115.22%
NP 38,620 16,193 14,241 14,107 8,755 9,621 11,136 128.94%
-
NP to SH 38,755 16,306 14,268 14,112 8,762 9,627 11,144 129.36%
-
Tax Rate 24.47% 24.75% 24.91% 25.56% 29.67% 25.95% 26.22% -
Total Cost 128,312 115,312 102,970 108,233 101,415 97,750 101,241 17.09%
-
Net Worth 216,474 195,186 191,978 189,680 180,243 175,547 178,820 13.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,063 6,063 6,063 6,063 4,488 4,488 - -
Div Payout % 15.64% 37.18% 42.50% 42.96% 51.23% 46.63% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 216,474 195,186 191,978 189,680 180,243 175,547 178,820 13.57%
NOSH 125,455 122,083 121,860 121,263 121,343 119,696 118,991 3.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.14% 12.31% 12.15% 11.53% 7.95% 8.96% 9.91% -
ROE 17.90% 8.35% 7.43% 7.44% 4.86% 5.48% 6.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.06 107.72 96.18 100.89 90.79 89.70 94.44 25.65%
EPS 30.89 13.36 11.71 11.64 7.22 8.04 9.37 121.34%
DPS 4.83 5.00 5.00 5.00 3.75 3.75 0.00 -
NAPS 1.7255 1.5988 1.5754 1.5642 1.4854 1.4666 1.5028 9.64%
Adjusted Per Share Value based on latest NOSH - 121,263
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.57 24.08 21.47 22.40 20.18 19.66 20.58 30.15%
EPS 7.10 2.99 2.61 2.58 1.60 1.76 2.04 129.48%
DPS 1.11 1.11 1.11 1.11 0.82 0.82 0.00 -
NAPS 0.3964 0.3575 0.3516 0.3474 0.3301 0.3215 0.3275 13.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.15 1.57 1.60 1.60 1.26 1.12 1.27 -
P/RPS 1.62 1.46 1.66 1.59 1.39 1.25 1.34 13.47%
P/EPS 6.96 11.75 13.67 13.75 17.45 13.93 13.56 -35.86%
EY 14.37 8.51 7.32 7.27 5.73 7.18 7.37 56.00%
DY 2.25 3.18 3.13 3.13 2.98 3.35 0.00 -
P/NAPS 1.25 0.98 1.02 1.02 0.85 0.76 0.85 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 30/05/12 -
Price 2.01 2.20 1.75 1.62 1.59 1.17 1.17 -
P/RPS 1.51 2.04 1.82 1.61 1.75 1.30 1.24 14.02%
P/EPS 6.51 16.47 14.95 13.92 22.02 14.55 12.49 -35.20%
EY 15.37 6.07 6.69 7.18 4.54 6.87 8.00 54.48%
DY 2.40 2.27 2.86 3.09 2.36 3.21 0.00 -
P/NAPS 1.16 1.38 1.11 1.04 1.07 0.80 0.78 30.25%

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