[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 61.55%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 155,312 69,559 132,122 170,086 164,000 116,047 71,455 13.80%
PBT 23,501 12,873 36,413 45,118 28,874 38,590 6,410 24.16%
Tax -6,348 -2,094 -10,356 -11,566 -8,708 -9,850 -2,183 19.46%
NP 17,153 10,779 26,057 33,552 20,166 28,740 4,227 26.28%
-
NP to SH 16,034 9,558 23,808 29,399 20,655 28,870 4,227 24.86%
-
Tax Rate 27.01% 16.27% 28.44% 25.64% 30.16% 25.52% 34.06% -
Total Cost 138,159 58,780 106,065 136,534 143,834 87,307 67,228 12.74%
-
Net Worth 330,506 331,202 335,768 263,277 230,227 212,612 178,374 10.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 4,503 -
Div Payout % - - - - - - 106.53% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 330,506 331,202 335,768 263,277 230,227 212,612 178,374 10.82%
NOSH 496,405 496,405 496,405 177,287 126,484 123,218 120,085 26.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.04% 15.50% 19.72% 19.73% 12.30% 24.77% 5.92% -
ROE 4.85% 2.89% 7.09% 11.17% 8.97% 13.58% 2.37% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.29 14.01 26.62 113.99 129.66 94.18 59.50 -10.15%
EPS 3.23 1.93 4.80 21.90 16.33 23.43 3.52 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 0.6658 0.6672 0.6764 1.7645 1.8202 1.7255 1.4854 -12.51%
Adjusted Per Share Value based on latest NOSH - 177,287
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.47 12.75 24.22 31.18 30.06 21.27 13.10 13.80%
EPS 2.94 1.75 4.36 5.39 3.79 5.29 0.77 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.6059 0.6072 0.6155 0.4826 0.422 0.3898 0.327 10.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.56 0.915 0.99 2.40 1.65 2.15 1.26 -
P/RPS 1.79 6.53 3.72 2.11 1.27 2.28 2.12 -2.77%
P/EPS 17.34 47.52 20.64 12.18 10.10 9.18 35.80 -11.37%
EY 5.77 2.10 4.84 8.21 9.90 10.90 2.79 12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.84 1.37 1.46 1.36 0.91 1.25 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 -
Price 0.61 0.88 0.975 1.18 1.82 2.01 1.59 -
P/RPS 1.95 6.28 3.66 1.04 1.40 2.13 2.67 -5.10%
P/EPS 18.89 45.70 20.33 5.99 11.15 8.58 45.17 -13.51%
EY 5.30 2.19 4.92 16.70 8.97 11.66 2.21 15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
P/NAPS 0.92 1.32 1.44 0.67 1.00 1.16 1.07 -2.48%

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