[IBRACO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -219.23%
YoY- -506.54%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 107,371 75,396 3,295 6,789 98,302 95,988 129,363 -3.05%
PBT 12,993 18,108 -3,125 -7,957 2,174 -2,014 11,959 1.39%
Tax -3,372 -2,999 -4,018 867 -430 -2,900 -3,960 -2.64%
NP 9,621 15,109 -7,143 -7,090 1,744 -4,914 7,999 3.12%
-
NP to SH 9,627 15,109 -7,143 -7,090 1,744 -4,914 7,999 3.13%
-
Tax Rate 25.95% 16.56% - - 19.78% - 33.11% -
Total Cost 97,750 60,287 10,438 13,879 96,558 100,902 121,364 -3.53%
-
Net Worth 175,547 165,537 134,649 142,724 152,860 151,244 141,153 3.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,488 - - - - - 4,498 -0.03%
Div Payout % 46.63% - - - - - 56.24% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,547 165,537 134,649 142,724 152,860 151,244 141,153 3.69%
NOSH 119,696 115,470 99,629 99,912 99,466 99,555 89,935 4.87%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.96% 20.04% -216.78% -104.43% 1.77% -5.12% 6.18% -
ROE 5.48% 9.13% -5.30% -4.97% 1.14% -3.25% 5.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 89.70 65.29 3.31 6.79 98.83 96.42 143.84 -7.56%
EPS 8.04 13.08 -7.17 -7.10 1.75 -4.94 8.89 -1.65%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 5.00 -4.67%
NAPS 1.4666 1.4336 1.3515 1.4285 1.5368 1.5192 1.5695 -1.12%
Adjusted Per Share Value based on latest NOSH - 99,912
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.66 13.81 0.60 1.24 18.00 17.58 23.69 -3.05%
EPS 1.76 2.77 -1.31 -1.30 0.32 -0.90 1.46 3.16%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.82 0.00%
NAPS 0.3215 0.3032 0.2466 0.2614 0.2799 0.277 0.2585 3.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.12 1.08 0.92 0.55 0.60 0.83 1.25 -
P/RPS 1.25 1.65 27.82 8.09 0.61 0.86 0.87 6.22%
P/EPS 13.93 8.25 -12.83 -7.75 34.22 -16.82 14.05 -0.14%
EY 7.18 12.12 -7.79 -12.90 2.92 -5.95 7.12 0.13%
DY 3.35 0.00 0.00 0.00 0.00 0.00 4.00 -2.90%
P/NAPS 0.76 0.75 0.68 0.39 0.39 0.55 0.80 -0.85%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 20/08/07 25/08/06 -
Price 1.17 1.15 1.02 0.83 0.60 0.80 1.24 -
P/RPS 1.30 1.76 30.84 12.21 0.61 0.83 0.86 7.12%
P/EPS 14.55 8.79 -14.23 -11.70 34.22 -16.21 13.94 0.71%
EY 6.87 11.38 -7.03 -8.55 2.92 -6.17 7.17 -0.70%
DY 3.21 0.00 0.00 0.00 0.00 0.00 4.03 -3.71%
P/NAPS 0.80 0.80 0.75 0.58 0.39 0.53 0.79 0.20%

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