[IBRACO] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -27.59%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 49,344 22,338 60,686 52,149 56,370 37,797 23,503 13.15%
PBT 8,089 4,375 16,926 11,314 8,189 4,200 1,646 30.37%
Tax -2,348 -1,042 -4,164 -2,909 -2,292 -1,061 -459 31.24%
NP 5,741 3,333 12,762 8,405 5,897 3,139 1,187 30.02%
-
NP to SH 5,087 3,016 11,355 7,643 5,653 3,223 1,185 27.47%
-
Tax Rate 29.03% 23.82% 24.60% 25.71% 27.99% 25.26% 27.89% -
Total Cost 43,603 19,005 47,924 43,744 50,473 34,658 22,316 11.80%
-
Net Worth 325,642 328,025 331,400 251,295 221,567 195,186 175,547 10.84%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,723 - - - - - 4,488 -3.06%
Div Payout % 73.19% - - - - - 378.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 325,642 328,025 331,400 251,295 221,567 195,186 175,547 10.84%
NOSH 496,405 496,405 496,405 126,539 126,465 122,083 119,696 26.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.63% 14.92% 21.03% 16.12% 10.46% 8.30% 5.05% -
ROE 1.56% 0.92% 3.43% 3.04% 2.55% 1.65% 0.68% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.94 4.50 12.23 41.21 44.57 30.96 19.64 -10.72%
EPS 1.02 0.61 2.29 6.04 4.47 2.64 0.99 0.49%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 3.75 -23.51%
NAPS 0.656 0.6608 0.6676 1.9859 1.752 1.5988 1.4666 -12.54%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.04 4.09 11.11 9.55 10.32 6.92 4.30 13.17%
EPS 0.93 0.55 2.08 1.40 1.04 0.59 0.22 27.14%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.82 -3.07%
NAPS 0.5964 0.6007 0.6069 0.4602 0.4058 0.3575 0.3215 10.84%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.81 0.99 2.05 1.71 1.57 1.12 -
P/RPS 5.63 18.00 8.10 4.97 3.84 5.07 5.70 -0.20%
P/EPS 54.65 133.32 43.28 33.94 38.26 59.47 113.13 -11.41%
EY 1.83 0.75 2.31 2.95 2.61 1.68 0.88 12.97%
DY 1.34 0.00 0.00 0.00 0.00 0.00 3.35 -14.15%
P/NAPS 0.85 1.23 1.48 1.03 0.98 0.98 0.76 1.88%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 -
Price 0.56 0.89 1.03 1.70 1.75 2.20 1.17 -
P/RPS 5.63 19.78 8.43 4.13 3.93 7.11 5.96 -0.94%
P/EPS 54.65 146.49 45.03 28.15 39.15 83.33 118.18 -12.05%
EY 1.83 0.68 2.22 3.55 2.55 1.20 0.85 13.62%
DY 1.34 0.00 0.00 0.00 0.00 0.00 3.21 -13.54%
P/NAPS 0.85 1.35 1.54 0.86 1.00 1.38 0.80 1.01%

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