[IBRACO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.65%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 101,688 83,358 95,792 1,488 1,910 121,258 71,486 6.04%
PBT 12,622 7,486 15,240 -3,596 -4,044 6,414 -21,348 -
Tax -3,246 -2,282 -4,134 -18 -302 -3,572 -1,124 19.31%
NP 9,376 5,204 11,106 -3,614 -4,346 2,842 -22,472 -
-
NP to SH 9,590 5,202 11,106 -3,614 -4,346 2,842 -22,472 -
-
Tax Rate 25.72% 30.48% 27.13% - - 55.69% - -
Total Cost 92,312 78,154 84,686 5,102 6,256 118,416 93,958 -0.29%
-
Net Worth 195,069 174,982 165,504 134,184 142,391 152,712 151,193 4.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 8,948 - - - 9,937 - -
Div Payout % - 172.02% - - - 349.65% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 195,069 174,982 165,504 134,184 142,391 152,712 151,193 4.33%
NOSH 122,010 119,311 115,446 99,285 99,678 99,370 99,521 3.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.22% 6.24% 11.59% -242.88% -227.54% 2.34% -31.44% -
ROE 4.92% 2.97% 6.71% -2.69% -3.05% 1.86% -14.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.34 69.87 82.97 1.50 1.92 122.03 71.83 2.50%
EPS 7.86 4.36 9.62 -3.64 -4.36 2.86 -22.58 -
DPS 0.00 7.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.5988 1.4666 1.4336 1.3515 1.4285 1.5368 1.5192 0.85%
Adjusted Per Share Value based on latest NOSH - 99,629
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.62 15.27 17.54 0.27 0.35 22.21 13.09 6.04%
EPS 1.76 0.95 2.03 -0.66 -0.80 0.52 -4.12 -
DPS 0.00 1.64 0.00 0.00 0.00 1.82 0.00 -
NAPS 0.3572 0.3205 0.3031 0.2457 0.2608 0.2797 0.2769 4.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.57 1.12 1.08 0.92 0.55 0.60 0.83 -
P/RPS 1.88 1.60 1.30 61.39 28.70 0.49 1.16 8.37%
P/EPS 19.97 25.69 11.23 -25.27 -12.61 20.98 -3.68 -
EY 5.01 3.89 8.91 -3.96 -7.93 4.77 -27.20 -
DY 0.00 6.70 0.00 0.00 0.00 16.67 0.00 -
P/NAPS 0.98 0.76 0.75 0.68 0.39 0.39 0.55 10.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 20/08/07 -
Price 2.20 1.17 1.15 1.02 0.83 0.60 0.80 -
P/RPS 2.64 1.67 1.39 68.06 43.32 0.49 1.11 15.51%
P/EPS 27.99 26.83 11.95 -28.02 -19.04 20.98 -3.54 -
EY 3.57 3.73 8.37 -3.57 -5.25 4.77 -28.23 -
DY 0.00 6.41 0.00 0.00 0.00 16.67 0.00 -
P/NAPS 1.38 0.80 0.80 0.75 0.58 0.39 0.53 17.27%

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