[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 62.51%
YoY- -47.45%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 170,086 164,000 116,047 71,455 74,873 816 995 135.48%
PBT 45,118 28,874 38,590 6,410 10,832 -3,937 -3,340 -
Tax -11,566 -8,708 -9,850 -2,183 -2,788 -292 54 -
NP 33,552 20,166 28,740 4,227 8,044 -4,229 -3,286 -
-
NP to SH 29,399 20,655 28,870 4,227 8,044 -4,229 -3,286 -
-
Tax Rate 25.64% 30.16% 25.52% 34.06% 25.74% - - -
Total Cost 136,534 143,834 87,307 67,228 66,829 5,045 4,281 78.03%
-
Net Worth 263,277 230,227 212,612 178,374 169,413 132,064 141,128 10.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 4,503 - - - -
Div Payout % - - - 106.53% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,277 230,227 212,612 178,374 169,413 132,064 141,128 10.94%
NOSH 177,287 126,484 123,218 120,085 116,579 99,505 99,575 10.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.73% 12.30% 24.77% 5.92% 10.74% -518.26% -330.25% -
ROE 11.17% 8.97% 13.58% 2.37% 4.75% -3.20% -2.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 113.99 129.66 94.18 59.50 64.22 0.82 1.00 120.11%
EPS 21.90 16.33 23.43 3.52 6.90 -4.25 -3.30 -
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 1.7645 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 3.71%
Adjusted Per Share Value based on latest NOSH - 121,343
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.15 30.03 21.25 13.09 13.71 0.15 0.18 135.97%
EPS 5.38 3.78 5.29 0.77 1.47 -0.77 -0.60 -
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.4822 0.4216 0.3894 0.3267 0.3103 0.2419 0.2585 10.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.40 1.65 2.15 1.26 1.17 1.19 1.01 -
P/RPS 2.11 1.27 2.28 2.12 1.82 145.11 101.08 -47.51%
P/EPS 12.18 10.10 9.18 35.80 16.96 -28.00 -30.61 -
EY 8.21 9.90 10.90 2.79 5.90 -3.57 -3.27 -
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.36 0.91 1.25 0.85 0.81 0.90 0.71 11.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 -
Price 1.18 1.82 2.01 1.59 1.32 1.18 0.99 -
P/RPS 1.04 1.40 2.13 2.67 2.06 143.89 99.08 -53.19%
P/EPS 5.99 11.15 8.58 45.17 19.13 -27.76 -30.00 -
EY 16.70 8.97 11.66 2.21 5.23 -3.60 -3.33 -
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 1.16 1.07 0.91 0.89 0.70 -0.72%

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