[IBRACO] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 301.39%
YoY- 582.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 176,162 226,781 218,666 154,729 95,273 99,830 1,088 133.28%
PBT 48,550 60,157 38,498 51,453 8,546 14,442 -5,249 -
Tax -13,808 -15,421 -11,610 -13,133 -2,910 -3,717 -389 81.18%
NP 34,742 44,736 26,888 38,320 5,636 10,725 -5,638 -
-
NP to SH 31,744 39,198 27,540 38,493 5,636 10,725 -5,638 -
-
Tax Rate 28.44% 25.63% 30.16% 25.52% 34.05% 25.74% - -
Total Cost 141,420 182,045 191,778 116,409 89,637 89,105 6,726 66.05%
-
Net Worth 335,768 263,277 230,227 212,612 178,374 169,413 132,064 16.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 6,004 - - -
Div Payout % - - - - 106.53% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 335,768 263,277 230,227 212,612 178,374 169,413 132,064 16.81%
NOSH 496,405 177,287 126,485 123,218 120,085 116,579 99,505 30.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.72% 19.73% 12.30% 24.77% 5.92% 10.74% -518.26% -
ROE 9.45% 14.89% 11.96% 18.10% 3.16% 6.33% -4.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.49 151.99 172.88 125.57 79.34 85.63 1.09 78.60%
EPS 6.40 29.20 21.77 31.24 4.69 9.20 -5.67 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.6764 1.7645 1.8202 1.7255 1.4854 1.4532 1.3272 -10.61%
Adjusted Per Share Value based on latest NOSH - 125,455
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.26 41.53 40.05 28.34 17.45 18.28 0.20 133.13%
EPS 5.81 7.18 5.04 7.05 1.03 1.96 -1.03 -
DPS 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.6149 0.4822 0.4216 0.3894 0.3267 0.3103 0.2419 16.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.99 2.40 1.65 2.15 1.26 1.17 1.19 -
P/RPS 2.79 1.58 0.95 1.71 1.59 1.37 108.83 -45.66%
P/EPS 15.48 9.14 7.58 6.88 26.85 12.72 -21.00 -
EY 6.46 10.95 13.20 14.53 3.72 7.86 -4.76 -
DY 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.46 1.36 0.91 1.25 0.85 0.81 0.90 8.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 -
Price 0.975 1.18 1.82 2.01 1.59 1.32 1.18 -
P/RPS 2.75 0.78 1.05 1.60 2.00 1.54 107.92 -45.72%
P/EPS 15.25 4.49 8.36 6.43 33.88 14.35 -20.82 -
EY 6.56 22.26 11.96 15.54 2.95 6.97 -4.80 -
DY 0.00 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 1.44 0.67 1.00 1.16 1.07 0.91 0.89 8.34%

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