[IBRACO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.61%
YoY- 407.3%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 230,750 101,688 83,358 95,792 1,488 1,910 121,258 11.31%
PBT 34,946 12,622 7,486 15,240 -3,596 -4,044 6,414 32.63%
Tax -9,746 -3,246 -2,282 -4,134 -18 -302 -3,572 18.20%
NP 25,200 9,376 5,204 11,106 -3,614 -4,346 2,842 43.84%
-
NP to SH 24,050 9,590 5,202 11,106 -3,614 -4,346 2,842 42.72%
-
Tax Rate 27.89% 25.72% 30.48% 27.13% - - 55.69% -
Total Cost 205,550 92,312 78,154 84,686 5,102 6,256 118,416 9.62%
-
Net Worth 221,533 195,069 174,982 165,504 134,184 142,391 152,712 6.39%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 8,948 - - - 9,937 -
Div Payout % - - 172.02% - - - 349.65% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 221,533 195,069 174,982 165,504 134,184 142,391 152,712 6.39%
NOSH 126,445 122,010 119,311 115,446 99,285 99,678 99,370 4.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.92% 9.22% 6.24% 11.59% -242.88% -227.54% 2.34% -
ROE 10.86% 4.92% 2.97% 6.71% -2.69% -3.05% 1.86% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 182.49 83.34 69.87 82.97 1.50 1.92 122.03 6.93%
EPS 19.02 7.86 4.36 9.62 -3.64 -4.36 2.86 37.11%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 10.00 -
NAPS 1.752 1.5988 1.4666 1.4336 1.3515 1.4285 1.5368 2.20%
Adjusted Per Share Value based on latest NOSH - 115,470
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 42.26 18.62 15.27 17.54 0.27 0.35 22.21 11.31%
EPS 4.40 1.76 0.95 2.03 -0.66 -0.80 0.52 42.72%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.82 -
NAPS 0.4057 0.3572 0.3205 0.3031 0.2457 0.2608 0.2797 6.39%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.71 1.57 1.12 1.08 0.92 0.55 0.60 -
P/RPS 0.94 1.88 1.60 1.30 61.39 28.70 0.49 11.46%
P/EPS 8.99 19.97 25.69 11.23 -25.27 -12.61 20.98 -13.16%
EY 11.12 5.01 3.89 8.91 -3.96 -7.93 4.77 15.14%
DY 0.00 0.00 6.70 0.00 0.00 0.00 16.67 -
P/NAPS 0.98 0.98 0.76 0.75 0.68 0.39 0.39 16.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 -
Price 1.75 2.20 1.17 1.15 1.02 0.83 0.60 -
P/RPS 0.96 2.64 1.67 1.39 68.06 43.32 0.49 11.85%
P/EPS 9.20 27.99 26.83 11.95 -28.02 -19.04 20.98 -12.83%
EY 10.87 3.57 3.73 8.37 -3.57 -5.25 4.77 14.70%
DY 0.00 0.00 6.41 0.00 0.00 0.00 16.67 -
P/NAPS 1.00 1.38 0.80 0.80 0.75 0.58 0.39 16.98%

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