[IBRACO] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -14.71%
YoY- -41.09%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 371,247 239,260 126,599 158,770 254,038 229,061 177,142 13.11%
PBT 48,488 41,814 18,971 40,378 70,251 52,816 44,013 1.62%
Tax -13,518 -11,449 -4,039 -11,353 -17,785 -14,050 -10,989 3.51%
NP 34,970 30,365 14,932 29,025 52,466 38,766 33,024 0.95%
-
NP to SH 34,210 30,138 14,038 27,074 45,959 36,379 33,076 0.56%
-
Tax Rate 27.88% 27.38% 21.29% 28.12% 25.32% 26.60% 24.97% -
Total Cost 336,277 208,895 111,667 129,745 201,572 190,295 144,118 15.16%
-
Net Worth 360,142 345,001 325,791 321,670 322,792 233,252 205,424 9.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,964 - 9,928 17,374 17,978 12,652 12,397 -14.14%
Div Payout % 14.51% - 70.72% 64.17% 39.12% 34.78% 37.48% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 360,142 345,001 325,791 321,670 322,792 233,252 205,424 9.80%
NOSH 496,405 496,405 496,405 496,405 496,405 126,520 123,973 26.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.42% 12.69% 11.79% 18.28% 20.65% 16.92% 18.64% -
ROE 9.50% 8.74% 4.31% 8.42% 14.24% 15.60% 16.10% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 74.79 48.20 25.50 31.98 49.46 181.05 142.89 -10.22%
EPS 6.89 6.07 2.83 5.45 11.02 9.04 26.68 -20.19%
DPS 1.00 0.00 2.00 3.50 3.50 10.00 10.00 -31.85%
NAPS 0.7255 0.695 0.6563 0.648 0.6284 1.8436 1.657 -12.85%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 68.06 43.86 23.21 29.11 46.57 41.99 32.47 13.12%
EPS 6.27 5.52 2.57 4.96 8.43 6.67 6.06 0.56%
DPS 0.91 0.00 1.82 3.19 3.30 2.32 2.27 -14.12%
NAPS 0.6602 0.6325 0.5972 0.5897 0.5917 0.4276 0.3766 9.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.695 0.595 0.815 1.00 1.06 1.73 1.85 -
P/RPS 0.93 1.23 3.20 3.13 2.14 0.96 1.29 -5.30%
P/EPS 10.08 9.80 28.82 18.34 11.85 6.02 6.93 6.44%
EY 9.92 10.20 3.47 5.45 8.44 16.62 14.42 -6.04%
DY 1.44 0.00 2.45 3.50 3.30 5.78 5.41 -19.78%
P/NAPS 0.96 0.86 1.24 1.54 1.69 0.94 1.12 -2.53%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.64 0.595 0.71 0.93 1.01 1.79 1.75 -
P/RPS 0.86 1.23 2.78 2.91 2.04 0.99 1.22 -5.65%
P/EPS 9.29 9.80 25.11 17.05 11.29 6.23 6.56 5.96%
EY 10.77 10.20 3.98 5.86 8.86 16.06 15.25 -5.62%
DY 1.56 0.00 2.82 3.76 3.47 5.59 5.71 -19.43%
P/NAPS 0.88 0.86 1.08 1.44 1.61 0.97 1.06 -3.05%

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