[IBRACO] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 7.7%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 207,082 92,745 176,162 226,781 218,666 154,729 95,273 13.80%
PBT 31,334 17,164 48,550 60,157 38,498 51,453 8,546 24.16%
Tax -8,464 -2,792 -13,808 -15,421 -11,610 -13,133 -2,910 19.46%
NP 22,870 14,372 34,742 44,736 26,888 38,320 5,636 26.28%
-
NP to SH 21,378 12,744 31,744 39,198 27,540 38,493 5,636 24.86%
-
Tax Rate 27.01% 16.27% 28.44% 25.63% 30.16% 25.52% 34.05% -
Total Cost 184,212 78,373 141,420 182,045 191,778 116,409 89,637 12.74%
-
Net Worth 330,506 331,202 335,768 263,277 230,227 212,612 178,374 10.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 6,004 -
Div Payout % - - - - - - 106.53% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 330,506 331,202 335,768 263,277 230,227 212,612 178,374 10.82%
NOSH 496,405 496,405 496,405 177,287 126,485 123,218 120,085 26.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.04% 15.50% 19.72% 19.73% 12.30% 24.77% 5.92% -
ROE 6.47% 3.85% 9.45% 14.89% 11.96% 18.10% 3.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.72 18.68 35.49 151.99 172.88 125.57 79.34 -10.15%
EPS 4.31 2.57 6.40 29.20 21.77 31.24 4.69 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.6658 0.6672 0.6764 1.7645 1.8202 1.7255 1.4854 -12.51%
Adjusted Per Share Value based on latest NOSH - 177,287
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.96 17.00 32.29 41.57 40.09 28.36 17.47 13.80%
EPS 3.92 2.34 5.82 7.19 5.05 7.06 1.03 24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.6059 0.6072 0.6155 0.4826 0.422 0.3898 0.327 10.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.56 0.915 0.99 2.40 1.65 2.15 1.26 -
P/RPS 1.34 4.90 2.79 1.58 0.95 1.71 1.59 -2.80%
P/EPS 13.00 35.64 15.48 9.14 7.58 6.88 26.85 -11.38%
EY 7.69 2.81 6.46 10.95 13.20 14.53 3.72 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.84 1.37 1.46 1.36 0.91 1.25 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 -
Price 0.61 0.88 0.975 1.18 1.82 2.01 1.59 -
P/RPS 1.46 4.71 2.75 0.78 1.05 1.60 2.00 -5.10%
P/EPS 14.16 34.28 15.25 4.49 8.36 6.43 33.88 -13.52%
EY 7.06 2.92 6.56 22.26 11.96 15.54 2.95 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 0.92 1.32 1.44 0.67 1.00 1.16 1.07 -2.48%

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