[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 502.09%
YoY- 582.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 132,122 170,086 164,000 116,047 71,455 74,873 816 133.28%
PBT 36,413 45,118 28,874 38,590 6,410 10,832 -3,937 -
Tax -10,356 -11,566 -8,708 -9,850 -2,183 -2,788 -292 81.16%
NP 26,057 33,552 20,166 28,740 4,227 8,044 -4,229 -
-
NP to SH 23,808 29,399 20,655 28,870 4,227 8,044 -4,229 -
-
Tax Rate 28.44% 25.64% 30.16% 25.52% 34.06% 25.74% - -
Total Cost 106,065 136,534 143,834 87,307 67,228 66,829 5,045 66.05%
-
Net Worth 335,768 263,277 230,227 212,612 178,374 169,413 132,064 16.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 4,503 - - -
Div Payout % - - - - 106.53% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 335,768 263,277 230,227 212,612 178,374 169,413 132,064 16.81%
NOSH 496,405 177,287 126,484 123,218 120,085 116,579 99,505 30.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.72% 19.73% 12.30% 24.77% 5.92% 10.74% -518.26% -
ROE 7.09% 11.17% 8.97% 13.58% 2.37% 4.75% -3.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.62 113.99 129.66 94.18 59.50 64.22 0.82 78.51%
EPS 4.80 21.90 16.33 23.43 3.52 6.90 -4.25 -
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.6764 1.7645 1.8202 1.7255 1.4854 1.4532 1.3272 -10.61%
Adjusted Per Share Value based on latest NOSH - 125,455
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.20 31.15 30.03 21.25 13.09 13.71 0.15 133.14%
EPS 4.36 5.38 3.78 5.29 0.77 1.47 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.6149 0.4822 0.4216 0.3894 0.3267 0.3103 0.2419 16.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.99 2.40 1.65 2.15 1.26 1.17 1.19 -
P/RPS 3.72 2.11 1.27 2.28 2.12 1.82 145.11 -45.66%
P/EPS 20.64 12.18 10.10 9.18 35.80 16.96 -28.00 -
EY 4.84 8.21 9.90 10.90 2.79 5.90 -3.57 -
DY 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.46 1.36 0.91 1.25 0.85 0.81 0.90 8.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 -
Price 0.975 1.18 1.82 2.01 1.59 1.32 1.18 -
P/RPS 3.66 1.04 1.40 2.13 2.67 2.06 143.89 -45.73%
P/EPS 20.33 5.99 11.15 8.58 45.17 19.13 -27.76 -
EY 4.92 16.70 8.97 11.66 2.21 5.23 -3.60 -
DY 0.00 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 1.44 0.67 1.00 1.16 1.07 0.91 0.89 8.34%

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