[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 22.43%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 232,595 155,312 69,559 132,122 170,086 164,000 116,047 12.28%
PBT 23,744 23,501 12,873 36,413 45,118 28,874 38,590 -7.77%
Tax -5,546 -6,348 -2,094 -10,356 -11,566 -8,708 -9,850 -9.12%
NP 18,198 17,153 10,779 26,057 33,552 20,166 28,740 -7.33%
-
NP to SH 16,097 16,034 9,558 23,808 29,399 20,655 28,870 -9.27%
-
Tax Rate 23.36% 27.01% 16.27% 28.44% 25.64% 30.16% 25.52% -
Total Cost 214,397 138,159 58,780 106,065 136,534 143,834 87,307 16.14%
-
Net Worth 353,689 330,506 331,202 335,768 263,277 230,227 212,612 8.84%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 353,689 330,506 331,202 335,768 263,277 230,227 212,612 8.84%
NOSH 496,405 496,405 496,405 496,405 177,287 126,484 123,218 26.12%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.82% 11.04% 15.50% 19.72% 19.73% 12.30% 24.77% -
ROE 4.55% 4.85% 2.89% 7.09% 11.17% 8.97% 13.58% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.86 31.29 14.01 26.62 113.99 129.66 94.18 -10.97%
EPS 3.24 3.23 1.93 4.80 21.90 16.33 23.43 -28.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7125 0.6658 0.6672 0.6764 1.7645 1.8202 1.7255 -13.70%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 42.64 28.47 12.75 24.22 31.18 30.06 21.27 12.28%
EPS 2.95 2.94 1.75 4.36 5.39 3.79 5.29 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6484 0.6059 0.6072 0.6155 0.4826 0.422 0.3898 8.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.605 0.56 0.915 0.99 2.40 1.65 2.15 -
P/RPS 1.29 1.79 6.53 3.72 2.11 1.27 2.28 -9.05%
P/EPS 18.66 17.34 47.52 20.64 12.18 10.10 9.18 12.54%
EY 5.36 5.77 2.10 4.84 8.21 9.90 10.90 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 1.37 1.46 1.36 0.91 1.25 -6.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 23/11/18 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 -
Price 0.56 0.61 0.88 0.975 1.18 1.82 2.01 -
P/RPS 1.20 1.95 6.28 3.66 1.04 1.40 2.13 -9.11%
P/EPS 17.27 18.89 45.70 20.33 5.99 11.15 8.58 12.35%
EY 5.79 5.30 2.19 4.92 16.70 8.97 11.66 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.32 1.44 0.67 1.00 1.16 -6.19%

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