[IBRACO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.79%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 163,674 82,802 199,382 218,658 230,750 101,688 83,358 11.89%
PBT 22,652 15,658 57,856 55,864 34,946 12,622 7,486 20.25%
Tax -6,248 -1,612 -14,638 -13,742 -9,746 -3,246 -2,282 18.26%
NP 16,404 14,046 43,218 42,122 25,200 9,376 5,204 21.07%
-
NP to SH 14,824 12,704 38,894 36,396 24,050 9,590 5,202 19.05%
-
Tax Rate 27.58% 10.30% 25.30% 24.60% 27.89% 25.72% 30.48% -
Total Cost 147,270 68,756 156,164 176,536 205,550 92,312 78,154 11.13%
-
Net Worth 325,642 328,025 331,400 251,492 221,533 195,069 174,982 10.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,446 - - - - - 8,948 -3.01%
Div Payout % 50.23% - - - - - 172.02% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 325,642 328,025 331,400 251,492 221,533 195,069 174,982 10.90%
NOSH 496,405 496,405 496,405 126,638 126,445 122,010 119,311 26.80%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.02% 16.96% 21.68% 19.26% 10.92% 9.22% 6.24% -
ROE 4.55% 3.87% 11.74% 14.47% 10.86% 4.92% 2.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.97 16.68 40.17 172.66 182.49 83.34 69.87 -11.76%
EPS 2.98 2.56 7.84 28.74 19.02 7.86 4.36 -6.14%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 7.50 -23.51%
NAPS 0.656 0.6608 0.6676 1.9859 1.752 1.5988 1.4666 -12.54%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.97 15.16 36.51 40.04 42.26 18.62 15.27 11.88%
EPS 2.71 2.33 7.12 6.67 4.40 1.76 0.95 19.08%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 1.64 -3.07%
NAPS 0.5964 0.6007 0.6069 0.4606 0.4057 0.3572 0.3205 10.89%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.81 0.99 2.05 1.71 1.57 1.12 -
P/RPS 1.70 4.86 2.46 1.19 0.94 1.88 1.60 1.01%
P/EPS 18.75 31.65 12.64 7.13 8.99 19.97 25.69 -5.11%
EY 5.33 3.16 7.91 14.02 11.12 5.01 3.89 5.38%
DY 2.68 0.00 0.00 0.00 0.00 0.00 6.70 -14.15%
P/NAPS 0.85 1.23 1.48 1.03 0.98 0.98 0.76 1.88%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 -
Price 0.56 0.89 1.03 1.70 1.75 2.20 1.17 -
P/RPS 1.70 5.34 2.56 0.98 0.96 2.64 1.67 0.29%
P/EPS 18.75 34.78 13.15 5.92 9.20 27.99 26.83 -5.79%
EY 5.33 2.88 7.61 16.91 10.87 3.57 3.73 6.12%
DY 2.68 0.00 0.00 0.00 0.00 0.00 6.41 -13.52%
P/NAPS 0.85 1.35 1.54 0.86 1.00 1.38 0.80 1.01%

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