[IBRACO] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 507.93%
YoY- 117.97%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 83,952 65,061 61,095 50,885 38,715 27,428 2,511 79.43%
PBT 25,133 23,942 5,423 12,540 6,038 12,627 -8 -
Tax -6,219 -5,342 -1,139 -2,660 -1,510 -649 -4,214 6.69%
NP 18,914 18,600 4,284 9,880 4,528 11,978 -4,222 -
-
NP to SH 16,560 15,724 4,206 9,885 4,535 11,978 -4,222 -
-
Tax Rate 24.74% 22.31% 21.00% 21.21% 25.01% 5.14% - -
Total Cost 65,038 46,461 56,811 41,005 34,187 15,450 6,733 45.90%
-
Net Worth 322,792 233,343 126,111 189,680 177,519 140,135 136,906 15.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,978 12,656 12,611 6,063 - - - -
Div Payout % 108.57% 80.49% 299.84% 61.34% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 322,792 233,343 126,111 189,680 177,519 140,135 136,906 15.35%
NOSH 496,405 126,569 126,111 121,263 119,028 101,020 99,575 30.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.53% 28.59% 7.01% 19.42% 11.70% 43.67% -168.14% -
ROE 5.13% 6.74% 3.34% 5.21% 2.55% 8.55% -3.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.34 51.40 48.45 41.96 32.53 27.15 2.52 36.53%
EPS 3.22 3.90 3.33 8.15 3.81 11.85 -4.24 -
DPS 3.50 10.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 0.6284 1.8436 1.00 1.5642 1.4914 1.3872 1.3749 -12.22%
Adjusted Per Share Value based on latest NOSH - 121,263
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.39 11.93 11.20 9.33 7.10 5.03 0.46 79.45%
EPS 3.04 2.88 0.77 1.81 0.83 2.20 -0.77 -
DPS 3.30 2.32 2.31 1.11 0.00 0.00 0.00 -
NAPS 0.5917 0.4278 0.2312 0.3477 0.3254 0.2569 0.251 15.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 1.73 1.85 1.60 1.35 1.06 1.08 -
P/RPS 6.49 3.37 3.82 3.81 4.15 3.90 42.83 -26.97%
P/EPS 32.88 13.93 55.47 19.63 35.43 8.94 -25.47 -
EY 3.04 7.18 1.80 5.09 2.82 11.19 -3.93 -
DY 3.30 5.78 5.41 3.13 0.00 0.00 0.00 -
P/NAPS 1.69 0.94 1.85 1.02 0.91 0.76 0.79 13.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 23/02/12 23/02/11 22/02/10 -
Price 1.01 1.79 1.75 1.62 1.35 1.20 1.12 -
P/RPS 6.18 3.48 3.61 3.86 4.15 4.42 44.41 -28.00%
P/EPS 31.33 14.41 52.47 19.87 35.43 10.12 -26.42 -
EY 3.19 6.94 1.91 5.03 2.82 9.88 -3.79 -
DY 3.47 5.59 5.71 3.09 0.00 0.00 0.00 -
P/NAPS 1.61 0.97 1.75 1.04 0.91 0.87 0.81 12.12%

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