[IBRACO] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.1%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 126,599 158,770 254,038 229,061 177,142 122,340 113,588 1.82%
PBT 18,971 40,378 70,251 52,816 44,013 18,950 16,870 1.97%
Tax -4,039 -11,353 -17,785 -14,050 -10,989 -4,843 -4,298 -1.02%
NP 14,932 29,025 52,466 38,766 33,024 14,107 12,572 2.90%
-
NP to SH 14,038 27,074 45,959 36,379 33,076 14,112 12,579 1.84%
-
Tax Rate 21.29% 28.12% 25.32% 26.60% 24.97% 25.56% 25.48% -
Total Cost 111,667 129,745 201,572 190,295 144,118 108,233 101,016 1.68%
-
Net Worth 325,791 321,670 322,792 233,252 205,424 188,157 174,677 10.93%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,928 17,374 17,978 12,652 12,397 6,014 - -
Div Payout % 70.72% 64.17% 39.12% 34.78% 37.48% 42.62% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 325,791 321,670 322,792 233,252 205,424 188,157 174,677 10.93%
NOSH 496,405 496,405 496,405 126,520 123,973 120,289 117,122 27.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.79% 18.28% 20.65% 16.92% 18.64% 11.53% 11.07% -
ROE 4.31% 8.42% 14.24% 15.60% 16.10% 7.50% 7.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.50 31.98 49.46 181.05 142.89 101.70 96.98 -19.94%
EPS 2.83 5.45 11.02 9.04 26.68 11.73 10.74 -19.91%
DPS 2.00 3.50 3.50 10.00 10.00 5.00 0.00 -
NAPS 0.6563 0.648 0.6284 1.8436 1.657 1.5642 1.4914 -12.77%
Adjusted Per Share Value based on latest NOSH - 126,569
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.18 29.08 46.52 41.95 32.44 22.40 20.80 1.82%
EPS 2.57 4.96 8.42 6.66 6.06 2.58 2.30 1.86%
DPS 1.82 3.18 3.29 2.32 2.27 1.10 0.00 -
NAPS 0.5966 0.5891 0.5911 0.4272 0.3762 0.3446 0.3199 10.93%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.815 1.00 1.06 1.73 1.85 1.60 1.35 -
P/RPS 3.20 3.13 2.14 0.96 1.29 1.57 1.39 14.89%
P/EPS 28.82 18.34 11.85 6.02 6.93 13.64 12.57 14.81%
EY 3.47 5.45 8.44 16.62 14.42 7.33 7.96 -12.91%
DY 2.45 3.50 3.30 5.78 5.41 3.13 0.00 -
P/NAPS 1.24 1.54 1.69 0.94 1.12 1.02 0.91 5.28%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.71 0.93 1.01 1.79 1.75 1.62 1.35 -
P/RPS 2.78 2.91 2.04 0.99 1.22 1.59 1.39 12.23%
P/EPS 25.11 17.05 11.29 6.23 6.56 13.81 12.57 12.21%
EY 3.98 5.86 8.86 16.06 15.25 7.24 7.96 -10.90%
DY 2.82 3.76 3.47 5.59 5.71 3.09 0.00 -
P/NAPS 1.08 1.44 1.61 0.97 1.06 1.04 0.91 2.89%

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