[IBRACO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.03%
YoY- 171.98%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 60,686 52,149 56,370 37,797 23,503 28,509 676 111.45%
PBT 16,926 11,314 8,189 4,200 1,646 3,747 -798 -
Tax -4,164 -2,909 -2,292 -1,061 -459 -1,045 -9 177.84%
NP 12,762 8,405 5,897 3,139 1,187 2,702 -807 -
-
NP to SH 11,355 7,643 5,653 3,223 1,185 2,702 -807 -
-
Tax Rate 24.60% 25.71% 27.99% 25.26% 27.89% 27.89% - -
Total Cost 47,924 43,744 50,473 34,658 22,316 25,807 1,483 78.37%
-
Net Worth 331,400 251,295 221,567 195,186 175,547 165,537 134,649 16.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 4,488 - - -
Div Payout % - - - - 378.79% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,400 251,295 221,567 195,186 175,547 165,537 134,649 16.18%
NOSH 496,405 126,539 126,465 122,083 119,696 115,470 99,629 30.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.03% 16.12% 10.46% 8.30% 5.05% 9.48% -119.38% -
ROE 3.43% 3.04% 2.55% 1.65% 0.68% 1.63% -0.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.23 41.21 44.57 30.96 19.64 24.69 0.68 61.79%
EPS 2.29 6.04 4.47 2.64 0.99 2.34 -0.81 -
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.6676 1.9859 1.752 1.5988 1.4666 1.4336 1.3515 -11.08%
Adjusted Per Share Value based on latest NOSH - 122,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.11 9.55 10.32 6.92 4.30 5.22 0.12 112.54%
EPS 2.08 1.40 1.04 0.59 0.22 0.49 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.6069 0.4602 0.4058 0.3575 0.3215 0.3032 0.2466 16.17%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.99 2.05 1.71 1.57 1.12 1.08 0.92 -
P/RPS 8.10 4.97 3.84 5.07 5.70 4.37 135.59 -37.44%
P/EPS 43.28 33.94 38.26 59.47 113.13 46.15 -113.58 -
EY 2.31 2.95 2.61 1.68 0.88 2.17 -0.88 -
DY 0.00 0.00 0.00 0.00 3.35 0.00 0.00 -
P/NAPS 1.48 1.03 0.98 0.98 0.76 0.75 0.68 13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 -
Price 1.03 1.70 1.75 2.20 1.17 1.15 1.02 -
P/RPS 8.43 4.13 3.93 7.11 5.96 4.66 150.33 -38.10%
P/EPS 45.03 28.15 39.15 83.33 118.18 49.15 -125.93 -
EY 2.22 3.55 2.55 1.20 0.85 2.03 -0.79 -
DY 0.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.54 0.86 1.00 1.38 0.80 0.80 0.75 12.72%

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