[IBRACO] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 229,061 177,142 122,340 113,588 28,244 3,506 66,463 22.89%
PBT 52,816 44,013 18,950 16,870 8,690 -3,348 -2,727 -
Tax -14,050 -10,989 -4,843 -4,298 -941 -4,160 -769 62.25%
NP 38,766 33,024 14,107 12,572 7,749 -7,508 -3,496 -
-
NP to SH 36,379 33,076 14,112 12,579 7,749 -7,508 -3,496 -
-
Tax Rate 26.60% 24.97% 25.56% 25.48% 10.83% - - -
Total Cost 190,295 144,118 108,233 101,016 20,495 11,014 69,959 18.14%
-
Net Worth 233,252 205,424 188,157 174,677 138,455 136,725 144,461 8.30%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,652 12,397 6,014 - - - 4,980 16.80%
Div Payout % 34.78% 37.48% 42.62% - - - 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 233,252 205,424 188,157 174,677 138,455 136,725 144,461 8.30%
NOSH 126,520 123,973 120,289 117,122 99,924 99,443 99,601 4.06%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.92% 18.64% 11.53% 11.07% 27.44% -214.15% -5.26% -
ROE 15.60% 16.10% 7.50% 7.20% 5.60% -5.49% -2.42% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 181.05 142.89 101.70 96.98 28.27 3.53 66.73 18.09%
EPS 9.04 26.68 11.73 10.74 7.76 -7.55 -3.51 -
DPS 10.00 10.00 5.00 0.00 0.00 0.00 5.00 12.24%
NAPS 1.8436 1.657 1.5642 1.4914 1.3856 1.3749 1.4504 4.07%
Adjusted Per Share Value based on latest NOSH - 119,028
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.95 32.44 22.40 20.80 5.17 0.64 12.17 22.89%
EPS 6.66 6.06 2.58 2.30 1.42 -1.37 -0.64 -
DPS 2.32 2.27 1.10 0.00 0.00 0.00 0.91 16.87%
NAPS 0.4272 0.3762 0.3446 0.3199 0.2536 0.2504 0.2646 8.30%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.73 1.85 1.60 1.35 1.06 1.08 0.35 -
P/RPS 0.96 1.29 1.57 1.39 3.75 30.63 0.52 10.75%
P/EPS 6.02 6.93 13.64 12.57 13.67 -14.30 -9.97 -
EY 16.62 14.42 7.33 7.96 7.32 -6.99 -10.03 -
DY 5.78 5.41 3.13 0.00 0.00 0.00 14.29 -13.99%
P/NAPS 0.94 1.12 1.02 0.91 0.77 0.79 0.24 25.53%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 27/02/13 23/02/12 23/02/11 22/02/10 24/02/09 -
Price 1.79 1.75 1.62 1.35 1.20 1.12 0.45 -
P/RPS 0.99 1.22 1.59 1.39 4.25 31.77 0.67 6.72%
P/EPS 6.23 6.56 13.81 12.57 15.47 -14.83 -12.82 -
EY 16.06 15.25 7.24 7.96 6.46 -6.74 -7.80 -
DY 5.59 5.71 3.09 0.00 0.00 0.00 11.11 -10.81%
P/NAPS 0.97 1.06 1.04 0.91 0.87 0.81 0.31 20.92%

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