[IBRACO] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -29.57%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 237,592 129,972 76,252 156,020 228,720 236,020 52,188 28.72%
PBT 22,128 12,948 13,816 48,008 66,472 37,136 8,444 17.40%
Tax -7,472 -3,104 944 -12,620 -15,848 -10,324 -2,248 22.15%
NP 14,656 9,844 14,760 35,388 50,624 26,812 6,196 15.42%
-
NP to SH 13,176 9,300 13,344 32,368 42,220 25,488 6,288 13.11%
-
Tax Rate 33.77% 23.97% -6.83% 26.29% 23.84% 27.80% 26.62% -
Total Cost 222,936 120,128 61,492 120,632 178,096 209,208 45,992 30.07%
-
Net Worth 348,327 320,529 324,996 320,032 243,866 215,864 191,978 10.43%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 29,784 - - - - - - -
Div Payout % 226.05% - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 348,327 320,529 324,996 320,032 243,866 215,864 191,978 10.43%
NOSH 496,405 496,405 496,405 496,405 126,558 126,428 121,860 26.36%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.17% 7.57% 19.36% 22.68% 22.13% 11.36% 11.87% -
ROE 3.78% 2.90% 4.11% 10.11% 17.31% 11.81% 3.28% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 47.86 26.18 15.36 31.43 180.72 186.68 42.83 1.86%
EPS 2.64 1.88 2.68 9.68 33.36 20.16 5.16 -10.56%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7017 0.6457 0.6547 0.6447 1.9269 1.7074 1.5754 -12.60%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 43.51 23.80 13.96 28.57 41.89 43.22 9.56 28.71%
EPS 2.41 1.70 2.44 5.93 7.73 4.67 1.15 13.11%
DPS 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6379 0.587 0.5952 0.5861 0.4466 0.3953 0.3516 10.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.655 0.725 0.95 1.09 1.90 1.60 1.60 -
P/RPS 1.37 2.77 6.18 3.47 1.05 0.86 3.74 -15.40%
P/EPS 24.68 38.70 35.34 16.72 5.70 7.94 31.01 -3.73%
EY 4.05 2.58 2.83 5.98 17.56 12.60 3.23 3.84%
DY 9.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.12 1.45 1.69 0.99 0.94 1.02 -1.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 26/05/17 20/05/16 22/05/15 30/05/14 20/05/13 -
Price 0.67 0.51 0.865 1.02 1.93 1.76 1.75 -
P/RPS 1.40 1.95 5.63 3.25 1.07 0.94 4.09 -16.35%
P/EPS 25.24 27.22 32.18 15.64 5.79 8.73 33.91 -4.80%
EY 3.96 3.67 3.11 6.39 17.28 11.45 2.95 5.02%
DY 8.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 1.32 1.58 1.00 1.03 1.11 -2.55%

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