[IBRACO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -14.65%
YoY- 134.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 225,095 241,673 223,100 177,142 166,932 131,505 117,211 54.43%
PBT 34,297 55,175 51,186 44,013 51,130 21,518 18,964 48.38%
Tax -9,847 -14,239 -13,008 -10,989 -12,510 -5,325 -4,723 63.12%
NP 24,450 40,936 38,178 33,024 38,620 16,193 14,241 43.33%
-
NP to SH 24,861 40,306 37,876 33,076 38,755 16,306 14,268 44.75%
-
Tax Rate 28.71% 25.81% 25.41% 24.97% 24.47% 24.75% 24.91% -
Total Cost 200,645 200,737 184,922 144,118 128,312 115,312 102,970 55.94%
-
Net Worth 230,327 221,567 215,864 126,111 216,474 195,186 191,978 12.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,611 12,611 12,611 12,611 6,063 6,063 6,063 62.87%
Div Payout % 50.73% 31.29% 33.30% 38.13% 15.64% 37.18% 42.50% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 230,327 221,567 215,864 126,111 216,474 195,186 191,978 12.89%
NOSH 126,539 126,465 126,428 126,111 125,455 122,083 121,860 2.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.86% 16.94% 17.11% 18.64% 23.14% 12.31% 12.15% -
ROE 10.79% 18.19% 17.55% 26.23% 17.90% 8.35% 7.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 177.89 191.10 176.46 140.47 133.06 107.72 96.18 50.61%
EPS 19.65 31.87 29.96 26.23 30.89 13.36 11.71 41.16%
DPS 10.00 10.00 9.97 10.00 4.83 5.00 5.00 58.67%
NAPS 1.8202 1.752 1.7074 1.00 1.7255 1.5988 1.5754 10.09%
Adjusted Per Share Value based on latest NOSH - 126,111
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.26 44.30 40.90 32.47 30.60 24.11 21.49 54.41%
EPS 4.56 7.39 6.94 6.06 7.10 2.99 2.62 44.64%
DPS 2.31 2.31 2.31 2.31 1.11 1.11 1.11 62.92%
NAPS 0.4222 0.4062 0.3957 0.2312 0.3968 0.3578 0.3519 12.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.65 1.71 1.60 1.85 2.15 1.57 1.60 -
P/RPS 0.93 0.89 0.91 1.32 1.62 1.46 1.66 -32.01%
P/EPS 8.40 5.37 5.34 7.05 6.96 11.75 13.67 -27.70%
EY 11.91 18.64 18.72 14.18 14.37 8.51 7.32 38.29%
DY 6.06 5.85 6.23 5.41 2.25 3.18 3.13 55.27%
P/NAPS 0.91 0.98 0.94 1.85 1.25 0.98 1.02 -7.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 -
Price 1.82 1.75 1.76 1.75 2.01 2.20 1.75 -
P/RPS 1.02 0.92 1.00 1.25 1.51 2.04 1.82 -32.00%
P/EPS 9.26 5.49 5.87 6.67 6.51 16.47 14.95 -27.31%
EY 10.79 18.21 17.02 14.99 15.37 6.07 6.69 37.48%
DY 5.49 5.71 5.67 5.71 2.40 2.27 2.86 54.39%
P/NAPS 1.00 1.00 1.03 1.75 1.16 1.38 1.11 -6.71%

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